The WACC of Melati Ehsan Holdings Bhd (MELATI.KL) is 19.4%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.60% | 7.80% |
| Tax rate | 24.00% - 36.30% | 30.15% |
| Cost of debt | 4.70% - 84.60% | 44.65% |
| WACC | 4.7% - 34.2% | 19.4% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.33 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.60% |
| Tax rate | 24.00% | 36.30% |
| Debt/Equity ratio | 1.24 | 1.24 |
| Cost of debt | 4.70% | 84.60% |
| After-tax WACC | 4.7% | 34.2% |
| Selected WACC | 19.4% | |
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 MELATI.KL:
cost_of_equity (7.80%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.33) + 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.