8428.HK WACC - Weighted Average Cost of Capital

The WACC of CBK Holdings Ltd (8428.HK) is 5.9%.

The Cost of Equity of CBK Holdings Ltd (8428.HK) is 5.95%.

The Cost of Debt of CBK Holdings Ltd (8428.HK) is 6.65%.

	Range	Selected
Cost of equity	4.70% - 7.20%	5.95%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	6.30% - 7.00%	6.65%
WACC	4.7% - 7.1%	5.9%

WACC

8428.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.3	0.48

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.70%	7.20%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.06	0.06
Cost of debt	6.30%	7.00%

After-tax WACC	4.7%	7.1%


Selected WACC	5.9%

8428.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 8428.HK:

cost_of_equity (5.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.3) + 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.