8326.HK WACC - Weighted Average Cost of Capital

The WACC of Tonking New Energy Group Holdings Ltd (8326.HK) is 6.1%.

The Cost of Equity of Tonking New Energy Group Holdings Ltd (8326.HK) is 8.25%.

The Cost of Debt of Tonking New Energy Group Holdings Ltd (8326.HK) is 4.25%.

	Range	Selected
Cost of equity	6.50% - 10.00%	8.25%
Tax rate	19.70% - 24.80%	22.25%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.1% - 7.2%	6.1%

WACC

8326.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.61	0.88

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.50%	10.00%

Tax rate	19.70%	24.80%
Debt/Equity ratio	0.76	0.76
Cost of debt	4.00%	4.50%

After-tax WACC	5.1%	7.2%


Selected WACC	6.1%

8326.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 8326.HK:

cost_of_equity (8.25%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.61) + 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.