The WACC of Harbour-Link Group Bhd (HARBOUR.KL) is 9.6%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.50% | 10.00% |
| Tax rate | 10.30% - 18.30% | 14.30% |
| Cost of debt | 5.50% - 7.00% | 6.25% |
| WACC | 8.2% - 11.0% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.68 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.50% |
| Tax rate | 10.30% | 18.30% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.50% | 7.00% |
| After-tax WACC | 8.2% | 11.0% |
| Selected WACC | 9.6% | |