8525.HK WACC - Weighted Average Cost of Capital

The WACC of Baiying Holdings Group Ltd (8525.HK) is 5.3%.

The Cost of Equity of Baiying Holdings Group Ltd (8525.HK) is 5.90%.

The Cost of Debt of Baiying Holdings Group Ltd (8525.HK) is 5.95%.

	Range	Selected
Cost of equity	5.10% - 6.70%	5.90%
Tax rate	29.20% - 33.10%	31.15%
Cost of debt	4.00% - 7.90%	5.95%
WACC	4.4% - 6.2%	5.3%

WACC

8525.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.38	0.4

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.10%	6.70%

Tax rate	29.20%	33.10%
Debt/Equity ratio	0.47	0.47
Cost of debt	4.00%	7.90%

After-tax WACC	4.4%	6.2%


Selected WACC	5.3%

8525.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 8525.HK:

cost_of_equity (5.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.38) + 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.