8406.HK WACC - Weighted Average Cost of Capital

The WACC of Alpha Era International Holdings Ltd (8406.HK) is 11.2%.

The Cost of Equity of Alpha Era International Holdings Ltd (8406.HK) is 11.35%.

The Cost of Debt of Alpha Era International Holdings Ltd (8406.HK) is 8.10%.

	Range	Selected
Cost of equity	10.10% - 12.60%	11.35%
Tax rate	2.00% - 8.50%	5.25%
Cost of debt	7.00% - 9.20%	8.10%
WACC	9.9% - 12.5%	11.2%

WACC

8406.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.2	1.26

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.10%	12.60%

Tax rate	2.00%	8.50%
Debt/Equity ratio	0.04	0.04
Cost of debt	7.00%	9.20%

After-tax WACC	9.9%	12.5%


Selected WACC	11.2%

8406.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 8406.HK:

cost_of_equity (11.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.2) + 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.