CJCEN.KL WACC - Weighted Average Cost of Capital

The WACC of CJ Century Logistics Holdings Bhd (CJCEN.KL) is 9.0%.

The Cost of Equity of CJ Century Logistics Holdings Bhd (CJCEN.KL) is 9.00%.

The Cost of Debt of CJ Century Logistics Holdings Bhd (CJCEN.KL) is 12.85%.

	Range	Selected
Cost of equity	7.20% - 10.80%	9.00%
Tax rate	26.50% - 30.20%	28.35%
Cost of debt	4.90% - 20.80%	12.85%
WACC	4.8% - 13.3%	9.0%

WACC

CJCEN.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.49	0.76

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.20%	10.80%

Tax rate	26.50%	30.20%
Debt/Equity ratio	1.98	1.98
Cost of debt	4.90%	20.80%

After-tax WACC	4.8%	13.3%


Selected WACC	9.0%

CJCEN.KL'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 CJCEN.KL:

cost_of_equity (9.00%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.49) + 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.