8337.HK WACC - Weighted Average Cost of Capital

The WACC of Directel Holdings Ltd (8337.HK) is 7.3%.

The Cost of Equity of Directel Holdings Ltd (8337.HK) is 7.35%.

The Cost of Debt of Directel Holdings Ltd (8337.HK) is 6.40%.

	Range	Selected
Cost of equity	5.70% - 9.00%	7.35%
Tax rate	2.20% - 2.70%	2.45%
Cost of debt	5.80% - 7.00%	6.40%
WACC	5.7% - 8.9%	7.3%

WACC

8337.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.47	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.70%	9.00%

Tax rate	2.20%	2.70%
Debt/Equity ratio	0.02	0.02
Cost of debt	5.80%	7.00%

After-tax WACC	5.7%	8.9%


Selected WACC	7.3%

8337.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 8337.HK:

cost_of_equity (7.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.47) + 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.