8512.HK
Hyfusin Group Holdings Ltd
Price:  
0.31 
HKD
Volume:  
990,000.00
Hong Kong | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

8512.HK WACC - Weighted Average Cost of Capital

The WACC of Hyfusin Group Holdings Ltd (8512.HK) is 9.2%.

The Cost of Equity of Hyfusin Group Holdings Ltd (8512.HK) is 9.30%.
The Cost of Debt of Hyfusin Group Holdings Ltd (8512.HK) is 10.15%.

Range Selected
Cost of equity 6.80% - 11.80% 9.30%
Tax rate 18.30% - 19.10% 18.70%
Cost of debt 4.00% - 16.30% 10.15%
WACC 6.5% - 11.9% 9.2%
WACC

8512.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.65 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 11.80%
Tax rate 18.30% 19.10%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 16.30%
After-tax WACC 6.5% 11.9%
Selected WACC 9.2%