The WACC of Master-Pack Group Bhd (MASTER.KL) is 10.6%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.10% | 10.85% |
| Tax rate | 16.10% - 19.10% | 17.60% |
| Cost of debt | 4.40% - 6.50% | 5.45% |
| WACC | 9.4% - 11.9% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.85 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.10% |
| Tax rate | 16.10% | 19.10% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.40% | 6.50% |
| After-tax WACC | 9.4% | 11.9% |
| Selected WACC | 10.6% | |
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 MASTER.KL:
cost_of_equity (10.85%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.85) + 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.