MYCRON.KL WACC - Weighted Average Cost of Capital

The WACC of Mycron Steel Bhd (MYCRON.KL) is 7.2%.

The Cost of Equity of Mycron Steel Bhd (MYCRON.KL) is 10.20%.

The Cost of Debt of Mycron Steel Bhd (MYCRON.KL) is 6.30%.

	Range	Selected
Cost of equity	7.60% - 12.80%	10.20%
Tax rate	15.20% - 18.20%	16.70%
Cost of debt	5.70% - 6.90%	6.30%
WACC	5.9% - 8.5%	7.2%

WACC

MYCRON.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.56	1.03

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	12.80%

Tax rate	15.20%	18.20%
Debt/Equity ratio	1.56	1.56
Cost of debt	5.70%	6.90%

After-tax WACC	5.9%	8.5%


Selected WACC	7.2%

MYCRON.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 MYCRON.KL:

cost_of_equity (10.20%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.56) + 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.