The WACC of Daibochi Bhd (DAIBOCI.KL) is 10.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 11.80% | 10.75% |
| Tax rate | 18.40% - 20.80% | 19.60% |
| Cost of debt | 4.90% - 5.70% | 5.30% |
| WACC | 9.1% - 11.1% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.9% | 6.9% |
| Adjusted beta | 0.92 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 11.80% |
| Tax rate | 18.40% | 20.80% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.90% | 5.70% |
| After-tax WACC | 9.1% | 11.1% |
| Selected WACC | 10.1% | |
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 DAIBOCI.KL:
cost_of_equity (10.75%) = risk_free_rate (4.45%) + equity_risk_premium (6.40%) * adjusted_beta (0.92) + 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.