838.HK
Eva Precision Industrial Holdings Ltd
Price:  
0.72 
HKD
Volume:  
1,944,000.00
Hong Kong | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

838.HK WACC - Weighted Average Cost of Capital

The WACC of Eva Precision Industrial Holdings Ltd (838.HK) is 6.6%.

The Cost of Equity of Eva Precision Industrial Holdings Ltd (838.HK) is 10.65%.
The Cost of Debt of Eva Precision Industrial Holdings Ltd (838.HK) is 5.20%.

Range Selected
Cost of equity 8.00% - 13.30% 10.65%
Tax rate 13.10% - 15.00% 14.05%
Cost of debt 4.40% - 6.00% 5.20%
WACC 5.3% - 7.9% 6.6%
WACC

838.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.86 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 13.30%
Tax rate 13.10% 15.00%
Debt/Equity ratio 1.9 1.9
Cost of debt 4.40% 6.00%
After-tax WACC 5.3% 7.9%
Selected WACC 6.6%

838.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 838.HK:

cost_of_equity (10.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.86) + 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.