925.HK
Beijing Properties (Holdings) Ltd
Price:  
0.13 
HKD
Volume:  
2,218,000.00
Hong Kong | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

925.HK WACC - Weighted Average Cost of Capital

The WACC of Beijing Properties (Holdings) Ltd (925.HK) is 4.2%.

The Cost of Equity of Beijing Properties (Holdings) Ltd (925.HK) is 13.65%.
The Cost of Debt of Beijing Properties (Holdings) Ltd (925.HK) is 6.25%.

Range Selected
Cost of equity 8.20% - 19.10% 13.65%
Tax rate 23.70% - 48.70% 36.20%
Cost of debt 5.50% - 7.00% 6.25%
WACC 4.3% - 4.1% 4.2%
WACC

925.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.89 2.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 19.10%
Tax rate 23.70% 48.70%
Debt/Equity ratio 29.02 29.02
Cost of debt 5.50% 7.00%
After-tax WACC 4.3% 4.1%
Selected WACC 4.2%

925.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 925.HK:

cost_of_equity (13.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.89) + 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.