The WACC of HeiTech Padu Bhd (HTPADU.KL) is 9.5%.
| Range | Selected | |
| Cost of equity | 10.40% - 16.00% | 13.20% |
| Tax rate | 5.20% - 11.10% | 8.15% |
| Cost of debt | 4.00% - 9.00% | 6.50% |
| WACC | 7.1% - 12.0% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.97 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 16.00% |
| Tax rate | 5.20% | 11.10% |
| Debt/Equity ratio | 1.04 | 1.04 |
| Cost of debt | 4.00% | 9.00% |
| After-tax WACC | 7.1% | 12.0% |
| Selected WACC | 9.5% | |
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 HTPADU.KL:
cost_of_equity (13.20%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.97) + 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.