The WACC of Hua Yang Bhd (HUAYANG.KL) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.20% | 9.70% |
| Tax rate | 36.20% - 46.70% | 41.45% |
| Cost of debt | 5.20% - 15.60% | 10.40% |
| WACC | 4.9% - 9.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.65 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.20% |
| Tax rate | 36.20% | 46.70% |
| Debt/Equity ratio | 2.08 | 2.08 |
| Cost of debt | 5.20% | 15.60% |
| After-tax WACC | 4.9% | 9.3% |
| Selected WACC | 7.1% | |
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 HUAYANG.KL:
cost_of_equity (9.70%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.65) + 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.