MYEG.KL WACC - Weighted Average Cost of Capital

The WACC of My EG Services Bhd (MYEG.KL) is 10.5%.

The Cost of Equity of My EG Services Bhd (MYEG.KL) is 11.35%.

The Cost of Debt of My EG Services Bhd (MYEG.KL) is 5.45%.

	Range	Selected
Cost of equity	9.50% - 13.20%	11.35%
Tax rate	0.90% - 1.10%	1.00%
Cost of debt	4.50% - 6.40%	5.45%
WACC	8.7% - 12.2%	10.5%

WACC

MYEG.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.83	1.07

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.50%	13.20%

Tax rate	0.90%	1.10%
Debt/Equity ratio	0.17	0.17
Cost of debt	4.50%	6.40%

After-tax WACC	8.7%	12.2%


Selected WACC	10.5%

MYEG.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 MYEG.KL:

cost_of_equity (11.35%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.83) + 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.