OPENSYS.KL WACC - Weighted Average Cost of Capital

The WACC of OpenSys (M) Bhd (OPENSYS.KL) is 11.0%.

The Cost of Equity of OpenSys (M) Bhd (OPENSYS.KL) is 11.45%.

The Cost of Debt of OpenSys (M) Bhd (OPENSYS.KL) is 4.25%.

	Range	Selected
Cost of equity	10.00% - 12.90%	11.45%
Tax rate	26.20% - 26.40%	26.30%
Cost of debt	4.00% - 4.50%	4.25%
WACC	9.6% - 12.4%	11.0%

WACC

OPENSYS.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.9	1.03

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.00%	12.90%

Tax rate	26.20%	26.40%
Debt/Equity ratio	0.05	0.05
Cost of debt	4.00%	4.50%

After-tax WACC	9.6%	12.4%


Selected WACC	11.0%

OPENSYS.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 OPENSYS.KL:

cost_of_equity (11.45%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.9) + 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.