899.HK WACC - Weighted Average Cost of Capital

The WACC of Asia Resources Holdings Ltd (899.HK) is 6.1%.

The Cost of Equity of Asia Resources Holdings Ltd (899.HK) is 5.95%.

The Cost of Debt of Asia Resources Holdings Ltd (899.HK) is 9.25%.

	Range	Selected
Cost of equity	5.10% - 6.80%	5.95%
Tax rate	7.50% - 10.40%	8.95%
Cost of debt	7.00% - 11.50%	9.25%
WACC	5.2% - 7.0%	6.1%

WACC

899.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.29	0.35

Additional risk adjustments	0.5%	1.0%
Cost of equity	5.10%	6.80%

Tax rate	7.50%	10.40%
Debt/Equity ratio	0.06	0.06
Cost of debt	7.00%	11.50%

After-tax WACC	5.2%	7.0%


Selected WACC	6.1%

899.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 899.HK:

cost_of_equity (5.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.29) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.