The WACC of CTOS Digital Bhd (CTOS.KL) is 9.9%.
| Range | Selected | |
| Cost of equity | 9.00% - 10.80% | 9.90% |
| Tax rate | 7.50% - 11.90% | 9.70% |
| Cost of debt | 4.50% - 18.80% | 11.65% |
| WACC | 8.8% - 11.0% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.76 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 10.80% |
| Tax rate | 7.50% | 11.90% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.50% | 18.80% |
| After-tax WACC | 8.8% | 11.0% |
| Selected WACC | 9.9% | |