99.HK WACC - Weighted Average Cost of Capital

The WACC of Wong's International Holdings Ltd (99.HK) is 5.8%.

The Cost of Equity of Wong's International Holdings Ltd (99.HK) is 10.70%.

The Cost of Debt of Wong's International Holdings Ltd (99.HK) is 5.25%.

	Range	Selected
Cost of equity	7.00% - 14.40%	10.70%
Tax rate	17.00% - 25.10%	21.05%
Cost of debt	4.00% - 6.50%	5.25%
WACC	4.3% - 7.4%	5.8%

WACC

99.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.68	1.51

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.00%	14.40%

Tax rate	17.00%	25.10%
Debt/Equity ratio	2.78	2.78
Cost of debt	4.00%	6.50%

After-tax WACC	4.3%	7.4%


Selected WACC	5.8%

99.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 99.HK:

cost_of_equity (10.70%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.68) + 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.