HHHCORP.KL
Hiap Huat Holdings Bhd
Price:  
0.13 
MYR
Volume:  
145,000.00
Malaysia | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HHHCORP.KL WACC - Weighted Average Cost of Capital

The WACC of Hiap Huat Holdings Bhd (HHHCORP.KL) is 8.4%.

The Cost of Equity of Hiap Huat Holdings Bhd (HHHCORP.KL) is 28.10%.
The Cost of Debt of Hiap Huat Holdings Bhd (HHHCORP.KL) is 5.55%.

Range Selected
Cost of equity 21.80% - 34.40% 28.10%
Tax rate 27.90% - 33.50% 30.70%
Cost of debt 5.50% - 5.60% 5.55%
WACC 7.3% - 9.4% 8.4%
WACC

HHHCORP.KL WACC calculation

Category Low High
Long-term bond rate 3.8% 4.3%
Equity market risk premium 6.9% 7.8%
Adjusted beta 2.63 3.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 21.80% 34.40%
Tax rate 27.90% 33.50%
Debt/Equity ratio 4.4 4.4
Cost of debt 5.50% 5.60%
After-tax WACC 7.3% 9.4%
Selected WACC 8.4%

HHHCORP.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 HHHCORP.KL:

cost_of_equity (28.10%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (2.63) + 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.