8456.HK WACC - Weighted Average Cost of Capital

The WACC of Mansion International Holdings Ltd (8456.HK) is 6.5%.

The Cost of Equity of Mansion International Holdings Ltd (8456.HK) is 9.30%.

The Cost of Debt of Mansion International Holdings Ltd (8456.HK) is 5.50%.

	Range	Selected
Cost of equity	8.00% - 10.60%	9.30%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	4.00% - 7.00%	5.50%
WACC	5.3% - 7.8%	6.5%

WACC

8456.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.86	0.97

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.00%	10.60%

Tax rate	22.10%	22.30%
Debt/Equity ratio	1.23	1.23
Cost of debt	4.00%	7.00%

After-tax WACC	5.3%	7.8%


Selected WACC	6.5%

8456.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 8456.HK:

cost_of_equity (9.30%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.86) + 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.