CK Infrastructure HoldingsCKISF 66 WACC % is 7.35% as of Jun. 29, 2026, which is 36% above its 10-year median of 5.41. GuruFocus rates CKISF with a GF Score™ of 66/100 and a GF Value™ of $6.14 (Significantly Overvalued). The stock has 10 warning signs investors should review. Among 514 Utilities - Regulated companies, CK Infrastructure Holdings ranks better than 80.35% on this metric.
As of today (2026-06-29), CK Infrastructure Holdings's weighted average cost of capital is 7.35%%. CK Infrastructure Holdings's ROIC % is 0.09% (calculated using TTM income statement data).
CK Infrastructure Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
CK Infrastructure Holdings (OTCPK:CKISF) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, CK Infrastructure Holdings's weighted average cost of capital is 7.35%%. CK Infrastructure Holdings's ROIC % is 0.09% (calculated using TTM income statement data).
CK Infrastructure Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Utilities - Regulated Electric subindustry, CK Infrastructure Holdings's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
CK Infrastructure Holdings WACC % vs Utilities - Regulated Industry
For the Utilities - Regulated industry and Utilities sector, CK Infrastructure Holdings's WACC % distribution charts can be found below:
* The bar in red indicates where CK Infrastructure Holdings's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, CK Infrastructure Holdings's market capitalization (E) is $19361.575 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, CK Infrastructure Holdings's latest one-year semi-annual average Book Value of Debt (D) is $2600.4813 Mil.
a) weight of equity = E / (E + D) = 19361.575 / (19361.575 + 2600.4813) = 0.8816
b) weight of debt = D / (E + D) = 2600.4813 / (19361.575 + 2600.4813) = 0.1184
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.382%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. CK Infrastructure Holdings's beta is 0.5670.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.382% + 0.5670 * 6% = 7.784%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, CK Infrastructure Holdings's interest expense (positive number) was $108.507 Mil. Its total Book Value of Debt (D) is $2600.4813 Mil.
Cost of Debt = 108.507 / 2600.4813 = 4.1726%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 21.146 / 1131.388 = 1.87%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
CK Infrastructure Holdings (CKISF) has a WACC % of 7.35% as of Jun. 29, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on CK Infrastructure Holdings and its competitors. This is 36% above median its historical median of 5.41. Over the past decade, CK Infrastructure Holdings' WACC % has ranged from 2.87 to 6.16. According to the industry distribution chart, CK Infrastructure Holdings ranks #101 out of 514 companies in the Utilities - Regulated industry, placing it in the top 19.6%.
Is CK Infrastructure Holdings' WACC % too high?
CK Infrastructure Holdings' current WACC % of 7.35% is 36% above median its 10-year median of 5.41. Over the past 10 years, this metric has ranged from a low of 2.87 to a high of 6.16. The Utilities - Regulated industry median WACC % is 5.90. CK Infrastructure Holdings' value of 7.35% is 24.7% above this industry median. Based on the distribution chart, CK Infrastructure Holdings ranks #101 out of 514 companies in the Utilities - Regulated industry, which is in the top quartile — a strong position relative to peers. Overall, CK Infrastructure Holdings has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does CK Infrastructure Holdings' WACC % compare to NEE and SO?
According to the Utilities - Regulated industry distribution chart, CK Infrastructure Holdings ranks #101 out of 514 companies for WACC %. This places CK Infrastructure Holdings in the top 20% of its industry — outperforming the majority of peers. The industry median WACC % is 5.90. CK Infrastructure Holdings' value of 7.35% is 24.7% above this benchmark. Historically, CK Infrastructure Holdings' own WACC % has ranged from 2.87 to 6.16 over the past decade. While the company's 10-year median is 5.41 vs. the industry median of 5.90, CK Infrastructure Holdings has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for an Utilities - Regulated company?
The median WACC % among Utilities - Regulated companies is 5.90, based on 514 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. CK Infrastructure Holdings's current WACC % of 7.35% is 24.7% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on CK Infrastructure Holdings and its competitors. For the Utilities - Regulated industry, the median WACC % is 5.90 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. CK Infrastructure Holdings's current WACC % is 7.35%, which is 36% above median its own 10-year median of 5.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CK Infrastructure Holdings stock overvalued right now?
Based on GuruFocus' analysis, CK Infrastructure Holdings (CKISF) is currently considered Significantly Overvalued. The stock's GF Value™ is $6.14, compared to a current price of $8.60 — trading 40% above its estimated fair value. The current WACC % is 7.35%, which is 36% above median its 10-year median of 5.41 and 24.7% above the Utilities - Regulated industry median of 5.90. CK Infrastructure Holdings' overall GF Score™ is 66/100 with 10 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For CK Infrastructure Holdings (CKISF), the current WACC % is 7.35% as of Jun. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is CK Infrastructure Holdings (CKISF) Overvalued in 2026?
Based on GuruFocus' analysis, CK Infrastructure Holdings stock appears to be overvalued.
The current stock price of $8.60 is trading 40% above its estimated GF Value™ of $6.14.
GuruFocus considers CK Infrastructure Holdings to be Significantly Overvalued.
Key valuation signals for CKISF:
WACC %: 7.35% (36% above median its 10-year median of 5.41)
GF Value™: $6.14 vs. price of $8.60 (40% above fair value)
Industry Position: 24.7% above the Utilities - Regulated median (#101 of 514)
No single metric tells the full story. See the CKISF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
CK Infrastructure Holdings, or CKI, is a Hong Kong-headquartered global infrastructure investment company. It is part of the CK Hutchison group of companies, holding the bulk of the group's infrastructure investments. Its portfolio primarily comprises regulated utilities and, to a lesser extent, contracted infrastructure businesses across the UK, Australia, Hong Kong, Europe, Canada, and New Zealand. The UK and Australia combined made up more than 70% of CKI's net profit in 2024. The company also owns infrastructure materials businesses in Hong Kong and mainland China, producing cement, concrete, asphalt, and aggregates. In 2024, CKI added a listing on the London Stock Exchange to its main Hong Kong listing.
66GF Score
Get the complete analysis for CKISF
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
CKISF has been successfully added to your 
