1543.HK WACC - Weighted Average Cost of Capital

The WACC of Guangdong Join-Share Financing Guarantee Investment Co Ltd (1543.HK) is 6.0%.

The Cost of Equity of Guangdong Join-Share Financing Guarantee Investment Co Ltd (1543.HK) is 13.35%.

The Cost of Debt of Guangdong Join-Share Financing Guarantee Investment Co Ltd (1543.HK) is 4.95%.

	Range	Selected
Cost of equity	7.70% - 19.00%	13.35%
Tax rate	27.60% - 32.30%	29.95%
Cost of debt	4.80% - 5.10%	4.95%
WACC	4.6% - 7.4%	6.0%

WACC

1543.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.81	2.17

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	19.00%

Tax rate	27.60%	32.30%
Debt/Equity ratio	2.97	2.97
Cost of debt	4.80%	5.10%

After-tax WACC	4.6%	7.4%


Selected WACC	6.0%

1543.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 1543.HK:

cost_of_equity (13.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.81) + 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.