1613.HK WACC - Weighted Average Cost of Capital

The WACC of Synertone Communication Corp (1613.HK) is 6.7%.

The Cost of Equity of Synertone Communication Corp (1613.HK) is 7.10%.

The Cost of Debt of Synertone Communication Corp (1613.HK) is 5.80%.

	Range	Selected
Cost of equity	5.80% - 8.40%	7.10%
Tax rate	-% - 0.10%	0.05%
Cost of debt	4.60% - 7.00%	5.80%
WACC	5.4% - 8.0%	6.7%

WACC

1613.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.48	0.66

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	8.40%

Tax rate	-%	0.10%
Debt/Equity ratio	0.48	0.48
Cost of debt	4.60%	7.00%

After-tax WACC	5.4%	8.0%


Selected WACC	6.7%

1613.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 1613.HK:

cost_of_equity (7.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.48) + 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.