8668.HK
Ying Hai Group Holdings Company Ltd
Price:  
0.07 
HKD
Volume:  
90,000
Monaco | Hotels, Restaurants & Leisure

8668.HK WACC - Weighted Average Cost of Capital

The WACC of Ying Hai Group Holdings Company Ltd (8668.HK) is 5.9%.

The Cost of Equity of Ying Hai Group Holdings Company Ltd (8668.HK) is 5.95%.
The Cost of Debt of Ying Hai Group Holdings Company Ltd (8668.HK) is 5.5%.

RangeSelected
Cost of equity5.0% - 6.9%5.95%
Tax rate22.1% - 22.3%22.2%
Cost of debt4.0% - 7.0%5.5%
WACC5.0% - 6.9%5.9%
WACC

8668.HK WACC calculation

CategoryLowHigh
Long-term bond rate2.9%3.4%
Equity market risk premium6.0%7.0%
Adjusted beta0.360.44
Additional risk adjustments0.0%0.5%
Cost of equity5.0%6.9%
Tax rate22.1%22.3%
Debt/Equity ratio
0.030.03
Cost of debt4.0%7.0%
After-tax WACC5.0%6.9%
Selected WACC5.9%

8668.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 8668.HK:

cost_of_equity (5.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.36) + 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.