DFCITY.KL WACC - Weighted Average Cost of Capital

The WACC of Dfcity Group Bhd (DFCITY.KL) is 9.3%.

The Cost of Equity of Dfcity Group Bhd (DFCITY.KL) is 10.85%.

The Cost of Debt of Dfcity Group Bhd (DFCITY.KL) is 7.05%.

	Range	Selected
Cost of equity	8.60% - 13.10%	10.85%
Tax rate	23.00% - 36.80%	29.90%
Cost of debt	5.10% - 9.00%	7.05%
WACC	7.4% - 11.2%	9.3%

WACC

DFCITY.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.7	1.06

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.60%	13.10%

Tax rate	23.00%	36.80%
Debt/Equity ratio	0.34	0.34
Cost of debt	5.10%	9.00%

After-tax WACC	7.4%	11.2%


Selected WACC	9.3%

DFCITY.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 DFCITY.KL:

cost_of_equity (10.85%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.7) + 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.