The WACC of Genting Bhd (GENTING.KL) is 7.6%.
| Range | Selected | |
| Cost of equity | 8.30% - 12.00% | 10.15% |
| Tax rate | 27.00% - 31.50% | 29.25% |
| Cost of debt | 4.50% - 14.20% | 9.35% |
| WACC | 4.8% - 10.4% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.9% | 6.9% |
| Adjusted beta | 0.68 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 12.00% |
| Tax rate | 27.00% | 31.50% |
| Debt/Equity ratio | 2.23 | 2.23 |
| Cost of debt | 4.50% | 14.20% |
| After-tax WACC | 4.8% | 10.4% |
| Selected WACC | 7.6% | |
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 GENTING.KL:
cost_of_equity (10.15%) = risk_free_rate (4.45%) + equity_risk_premium (6.40%) * adjusted_beta (0.68) + 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.