864.HK WACC - Weighted Average Cost of Capital

The WACC of Wing Lee Property Investments Ltd (864.HK) is 6.3%.

The Cost of Equity of Wing Lee Property Investments Ltd (864.HK) is 9.45%.

The Cost of Debt of Wing Lee Property Investments Ltd (864.HK) is 5.25%.

	Range	Selected
Cost of equity	7.70% - 11.20%	9.45%
Tax rate	3.70% - 5.90%	4.80%
Cost of debt	4.50% - 6.00%	5.25%
WACC	5.4% - 7.3%	6.3%

WACC

864.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.81	1.04

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	11.20%

Tax rate	3.70%	5.90%
Debt/Equity ratio	2.28	2.28
Cost of debt	4.50%	6.00%

After-tax WACC	5.4%	7.3%


Selected WACC	6.3%

864.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 864.HK:

cost_of_equity (9.45%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.81) + 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.