The WACC of AEON CO (M) Bhd (AEON.KL) is 7.2%.
| Range | Selected | |
| Cost of equity | 10.70% - 16.30% | 13.50% |
| Tax rate | 37.60% - 39.30% | 38.45% |
| Cost of debt | 4.00% - 6.00% | 5.00% |
| WACC | 5.7% - 8.7% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1 | 1.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 16.30% |
| Tax rate | 37.60% | 39.30% |
| Debt/Equity ratio | 1.52 | 1.52 |
| Cost of debt | 4.00% | 6.00% |
| After-tax WACC | 5.7% | 8.7% |
| Selected WACC | 7.2% | |
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 AEON.KL:
cost_of_equity (13.50%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1) + 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.