8219.HK WACC - Weighted Average Cost of Capital

The WACC of Hanvey Group Holdings Ltd (8219.HK) is 7.3%.

The Cost of Equity of Hanvey Group Holdings Ltd (8219.HK) is 10.45%.

The Cost of Debt of Hanvey Group Holdings Ltd (8219.HK) is 5.65%.

	Range	Selected
Cost of equity	9.00% - 11.90%	10.45%
Tax rate	2.60% - 4.60%	3.60%
Cost of debt	4.30% - 7.00%	5.65%
WACC	6.0% - 8.6%	7.3%

WACC

8219.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.02	1.16

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	11.90%

Tax rate	2.60%	4.60%
Debt/Equity ratio	1.69	1.69
Cost of debt	4.30%	7.00%

After-tax WACC	6.0%	8.6%


Selected WACC	7.3%

8219.HK's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for 8219.HK:

cost_of_equity (10.45%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.02) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.