906.HK WACC - Weighted Average Cost of Capital

The WACC of CPMC Holdings Ltd (906.HK) is 6.3%.

The Cost of Equity of CPMC Holdings Ltd (906.HK) is 8.10%.

The Cost of Debt of CPMC Holdings Ltd (906.HK) is 5.00%.

	Range	Selected
Cost of equity	5.40% - 10.80%	8.10%
Tax rate	19.90% - 21.40%	20.65%
Cost of debt	4.00% - 6.00%	5.00%
WACC	4.5% - 8.2%	6.3%

WACC

906.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.43	0.99

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.40%	10.80%

Tax rate	19.90%	21.40%
Debt/Equity ratio	0.77	0.77
Cost of debt	4.00%	6.00%

After-tax WACC	4.5%	8.2%


Selected WACC	6.3%

906.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 906.HK:

cost_of_equity (8.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.43) + 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.