The WACC of Three-A Resources Bhd (3A.KL) is 8.3%.
| Range | Selected | |
| Cost of equity | 11.90% - 15.00% | 13.45% |
| Tax rate | 24.30% - 25.00% | 24.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.4% - 9.2% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.18 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 15.00% |
| Tax rate | 24.30% | 25.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.4% | 9.2% |
| Selected WACC | 8.3% | |
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 3A.KL:
cost_of_equity (13.45%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1.18) + 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.