907.HK WACC - Weighted Average Cost of Capital

The WACC of Elegance Optical International Holdings Ltd (907.HK) is 5.8%.

The Cost of Equity of Elegance Optical International Holdings Ltd (907.HK) is 6.50%.

The Cost of Debt of Elegance Optical International Holdings Ltd (907.HK) is 5.00%.

	Range	Selected
Cost of equity	5.20% - 7.80%	6.50%
Tax rate	-% - 1.00%	0.50%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.1% - 6.5%	5.8%

WACC

907.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.3	0.5

Additional risk adjustments	0.5%	1.0%
Cost of equity	5.20%	7.80%

Tax rate	-%	1.00%
Debt/Equity ratio	0.9	0.9
Cost of debt	5.00%	5.00%

After-tax WACC	5.1%	6.5%


Selected WACC	5.8%

907.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 907.HK:

cost_of_equity (6.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.3) + 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.