8406.HK
Alpha Era International Holdings Ltd
Price:  
0.09 
HKD
Volume:  
2,580,000.00
China | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

8406.HK WACC - Weighted Average Cost of Capital

The WACC of Alpha Era International Holdings Ltd (8406.HK) is 10.8%.

The Cost of Equity of Alpha Era International Holdings Ltd (8406.HK) is 10.90%.
The Cost of Debt of Alpha Era International Holdings Ltd (8406.HK) is 8.10%.

Range Selected
Cost of equity 9.30% - 12.50% 10.90%
Tax rate 2.00% - 8.50% 5.25%
Cost of debt 7.00% - 9.20% 8.10%
WACC 9.2% - 12.3% 10.8%
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 1.08 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.50%
Tax rate 2.00% 8.50%
Debt/Equity ratio 0.04 0.04
Cost of debt 7.00% 9.20%
After-tax WACC 9.2% 12.3%
Selected WACC 10.8%

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 (10.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.08) + 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.