8268.HK WACC - Weighted Average Cost of Capital

The WACC of Smart City Development Holdings Ltd (8268.HK) is 6.1%.

The Cost of Equity of Smart City Development Holdings Ltd (8268.HK) is 6.15%.

The Cost of Debt of Smart City Development Holdings Ltd (8268.HK) is 6.15%.

	Range	Selected
Cost of equity	4.70% - 7.60%	6.15%
Tax rate	6.70% - 7.20%	6.95%
Cost of debt	5.30% - 7.00%	6.15%
WACC	4.7% - 7.6%	6.1%

WACC

8268.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.31	0.53

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.70%	7.60%

Tax rate	6.70%	7.20%
Debt/Equity ratio	0	0
Cost of debt	5.30%	7.00%

After-tax WACC	4.7%	7.6%


Selected WACC	6.1%

8268.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 8268.HK:

cost_of_equity (6.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.31) + 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.