9938.HK WACC - Weighted Average Cost of Capital

The WACC of Wah Wo Holdings Group Ltd (9938.HK) is 6.4%.

The Cost of Equity of Wah Wo Holdings Group Ltd (9938.HK) is 5.85%.

The Cost of Debt of Wah Wo Holdings Group Ltd (9938.HK) is 15.70%.

	Range	Selected
Cost of equity	5.00% - 6.70%	5.85%
Tax rate	23.70% - 25.90%	24.80%
Cost of debt	7.00% - 24.40%	15.70%
WACC	5.0% - 7.8%	6.4%

WACC

9938.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.35	0.41

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.00%	6.70%

Tax rate	23.70%	25.90%
Debt/Equity ratio	0.11	0.11
Cost of debt	7.00%	24.40%

After-tax WACC	5.0%	7.8%


Selected WACC	6.4%

9938.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 9938.HK:

cost_of_equity (5.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.35) + 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.