334.HK WACC - Weighted Average Cost of Capital

The WACC of China Display Optoelectronics Technology Holdings Ltd (334.HK) is 9.0%.

The Cost of Equity of China Display Optoelectronics Technology Holdings Ltd (334.HK) is 8.95%.

The Cost of Debt of China Display Optoelectronics Technology Holdings Ltd (334.HK) is 41.35%.

	Range	Selected
Cost of equity	7.10% - 10.80%	8.95%
Tax rate	3.80% - 12.60%	8.20%
Cost of debt	4.00% - 78.70%	41.35%
WACC	7.1% - 10.9%	9.0%

WACC

334.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.7	1

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.10%	10.80%

Tax rate	3.80%	12.60%
Debt/Equity ratio	0	0
Cost of debt	4.00%	78.70%

After-tax WACC	7.1%	10.9%


Selected WACC	9.0%

334.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 334.HK:

cost_of_equity (8.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.7) + 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.