880.HK WACC - Weighted Average Cost of Capital

The WACC of SJM Holdings Ltd (880.HK) is 10.3%.

The Cost of Equity of SJM Holdings Ltd (880.HK) is 11.55%.

The Cost of Debt of SJM Holdings Ltd (880.HK) is 9.55%.

	Range	Selected
Cost of equity	9.70% - 13.40%	11.55%
Tax rate	0.80% - 1.30%	1.05%
Cost of debt	4.50% - 14.60%	9.55%
WACC	6.6% - 14.0%	10.3%

WACC

880.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.14	1.36

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.70%	13.40%

Tax rate	0.80%	1.30%
Debt/Equity ratio	1.46	1.46
Cost of debt	4.50%	14.60%

After-tax WACC	6.6%	14.0%


Selected WACC	10.3%

880.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 880.HK:

cost_of_equity (11.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.14) + 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.