8482.HK WACC - Weighted Average Cost of Capital

The WACC of Wan Leader International Ltd (8482.HK) is 8.0%.

The Cost of Equity of Wan Leader International Ltd (8482.HK) is 8.15%.

The Cost of Debt of Wan Leader International Ltd (8482.HK) is 5.50%.

	Range	Selected
Cost of equity	5.80% - 10.50%	8.15%
Tax rate	2.50% - 11.90%	7.20%
Cost of debt	4.00% - 7.00%	5.50%
WACC	5.7% - 10.2%	8.0%

WACC

8482.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.49	0.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	10.50%

Tax rate	2.50%	11.90%
Debt/Equity ratio	0.06	0.06
Cost of debt	4.00%	7.00%

After-tax WACC	5.7%	10.2%


Selected WACC	8.0%

8482.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 8482.HK:

cost_of_equity (8.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.49) + 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.