992.HK WACC - Weighted Average Cost of Capital

The WACC of Lenovo Group Ltd (992.HK) is 10.1%.

The Cost of Equity of Lenovo Group Ltd (992.HK) is 11.15%.

The Cost of Debt of Lenovo Group Ltd (992.HK) is 7.80%.

	Range	Selected
Cost of equity	9.90% - 12.40%	11.15%
Tax rate	20.50% - 21.80%	21.15%
Cost of debt	4.30% - 11.30%	7.80%
WACC	8.5% - 11.6%	10.1%

WACC

992.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.18	1.22

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.90%	12.40%

Tax rate	20.50%	21.80%
Debt/Equity ratio	0.28	0.28
Cost of debt	4.30%	11.30%

After-tax WACC	8.5%	11.6%


Selected WACC	10.1%

992.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 992.HK:

cost_of_equity (11.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.18) + 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.