The WACC of Basetrophy Group Holdings Ltd (8460.HK) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.30% | 6.85% |
| Tax rate | 14.40% - 30.60% | 22.50% |
| Cost of debt | 6.00% - 6.00% | 6.00% |
| WACC | 5.3% - 7.8% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.25 | 0.49 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.40% | 8.30% |
| Tax rate | 14.40% | 30.60% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 6.00% | 6.00% |
| After-tax WACC | 5.3% | 7.8% |
| Selected WACC | 6.6% | |
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 8460.HK:
cost_of_equity (6.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.25) + risk_adjustments (1.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.