975.HK WACC - Weighted Average Cost of Capital

The WACC of Mongolian Mining Corp (975.HK) is 10.0%.

The Cost of Equity of Mongolian Mining Corp (975.HK) is 10.65%.

The Cost of Debt of Mongolian Mining Corp (975.HK) is 8.30%.

	Range	Selected
Cost of equity	8.90% - 12.40%	10.65%
Tax rate	19.10% - 26.80%	22.95%
Cost of debt	4.10% - 12.50%	8.30%
WACC	8.1% - 11.9%	10.0%

WACC

975.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.01	1.22

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	12.40%

Tax rate	19.10%	26.80%
Debt/Equity ratio	0.17	0.17
Cost of debt	4.10%	12.50%

After-tax WACC	8.1%	11.9%


Selected WACC	10.0%

975.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 975.HK:

cost_of_equity (10.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.01) + 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.