The WACC of Digi.Com Bhd (DIGI.KL) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 11.80% | 9.35% |
| Tax rate | 24.40% - 27.20% | 25.80% |
| Cost of debt | 4.50% - 5.40% | 4.95% |
| WACC | 6.1% - 10.0% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 7.3% | 8.3% |
| Adjusted beta | 0.42 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 11.80% |
| Tax rate | 24.40% | 27.20% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.50% | 5.40% |
| After-tax WACC | 6.1% | 10.0% |
| Selected WACC | 8.1% | |
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 DIGI.KL:
cost_of_equity (9.35%) = risk_free_rate (4.15%) + equity_risk_premium (7.80%) * adjusted_beta (0.42) + 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.