184.HK WACC - Weighted Average Cost of Capital

The WACC of Keck Seng Investments Hong Kong Ltd (184.HK) is 5.4%.

The Cost of Equity of Keck Seng Investments Hong Kong Ltd (184.HK) is 8.55%.

The Cost of Debt of Keck Seng Investments Hong Kong Ltd (184.HK) is 4.55%.

	Range	Selected
Cost of equity	5.80% - 11.30%	8.55%
Tax rate	16.40% - 22.80%	19.60%
Cost of debt	4.00% - 5.10%	4.55%
WACC	4.2% - 6.6%	5.4%

WACC

184.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	1.06

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	11.30%

Tax rate	16.40%	22.80%
Debt/Equity ratio	1.71	1.71
Cost of debt	4.00%	5.10%

After-tax WACC	4.2%	6.6%


Selected WACC	5.4%

184.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 184.HK:

cost_of_equity (8.55%) = 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.