NGGB.KL WACC - Weighted Average Cost of Capital

The WACC of Nextgreen Global Bhd (NGGB.KL) is 8.5%.

The Cost of Equity of Nextgreen Global Bhd (NGGB.KL) is 8.80%.

The Cost of Debt of Nextgreen Global Bhd (NGGB.KL) is 4.45%.

	Range	Selected
Cost of equity	7.60% - 10.00%	8.80%
Tax rate	2.90% - 6.50%	4.70%
Cost of debt	4.00% - 4.90%	4.45%
WACC	7.4% - 9.6%	8.5%

WACC

NGGB.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	0.66

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	10.00%

Tax rate	2.90%	6.50%
Debt/Equity ratio	0.08	0.08
Cost of debt	4.00%	4.90%

After-tax WACC	7.4%	9.6%


Selected WACC	8.5%

NGGB.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 NGGB.KL:

cost_of_equity (8.80%) = 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.