The WACC of Stelux Holdings International Ltd (84.HK) is 5.9%.
| Range | Selected | |
| Cost of equity | 7.00% - 13.90% | 10.45% |
| Tax rate | 10.80% - 15.40% | 13.10% |
| Cost of debt | 4.10% - 7.00% | 5.55% |
| WACC | 4.3% - 7.4% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 13.90% |
| Tax rate | 10.80% | 15.40% |
| Debt/Equity ratio | 4.35 | 4.35 |
| Cost of debt | 4.10% | 7.00% |
| After-tax WACC | 4.3% | 7.4% |
| Selected WACC | 5.9% | |
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 84.HK:
cost_of_equity (10.45%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.69) + 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.