The WACC of Batu Kawan Bhd (BKAWAN.KL) is 8.5%.
| Range | Selected | |
| Cost of equity | 14.10% - 17.90% | 16.00% |
| Tax rate | 22.10% - 26.10% | 24.10% |
| Cost of debt | 4.40% - 5.50% | 4.95% |
| WACC | 7.5% - 9.4% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.51 | 1.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.10% | 17.90% |
| Tax rate | 22.10% | 26.10% |
| Debt/Equity ratio | 1.61 | 1.61 |
| Cost of debt | 4.40% | 5.50% |
| After-tax WACC | 7.5% | 9.4% |
| Selected WACC | 8.5% | |
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 BKAWAN.KL:
cost_of_equity (16.00%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1.51) + 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.