8391.HK WACC - Weighted Average Cost of Capital

The WACC of Cornerstone Technologies Holdings Ltd (8391.HK) is 6.6%.

The Cost of Equity of Cornerstone Technologies Holdings Ltd (8391.HK) is 6.35%.

The Cost of Debt of Cornerstone Technologies Holdings Ltd (8391.HK) is 7.20%.

	Range	Selected
Cost of equity	5.40% - 7.30%	6.35%
Tax rate	1.10% - 1.70%	1.40%
Cost of debt	7.00% - 7.40%	7.20%
WACC	5.9% - 7.3%	6.6%

WACC

8391.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.26	0.35

Additional risk adjustments	1.0%	1.5%
Cost of equity	5.40%	7.30%

Tax rate	1.10%	1.70%
Debt/Equity ratio	0.51	0.51
Cost of debt	7.00%	7.40%

After-tax WACC	5.9%	7.3%


Selected WACC	6.6%

8391.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 8391.HK:

cost_of_equity (6.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.26) + risk_adjustments (1.25%)

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