997.HK WACC - Weighted Average Cost of Capital

The WACC of Chinlink International Holdings Ltd (997.HK) is 6.9%.

The Cost of Equity of Chinlink International Holdings Ltd (997.HK) is 157.00%.

The Cost of Debt of Chinlink International Holdings Ltd (997.HK) is 5.05%.

	Range	Selected
Cost of equity	122.70% - 191.30%	157.00%
Tax rate	7.20% - 9.60%	8.40%
Cost of debt	4.10% - 6.00%	5.05%
WACC	5.5% - 8.2%	6.9%

WACC

997.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	20.04	26.85

Additional risk adjustments	0.0%	0.5%
Cost of equity	122.70%	191.30%

Tax rate	7.20%	9.60%
Debt/Equity ratio	66.75	66.75
Cost of debt	4.10%	6.00%

After-tax WACC	5.5%	8.2%


Selected WACC	6.9%

997.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 997.HK:

cost_of_equity (157.00%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (20.04) + 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.