OPTIMAX.KL
Optimax Holdings Sdn Bhd
Price:  
0.51 
MYR
Volume:  
28,300.00
Malaysia | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OPTIMAX.KL WACC - Weighted Average Cost of Capital

The WACC of Optimax Holdings Sdn Bhd (OPTIMAX.KL) is 7.8%.

The Cost of Equity of Optimax Holdings Sdn Bhd (OPTIMAX.KL) is 8.70%.
The Cost of Debt of Optimax Holdings Sdn Bhd (OPTIMAX.KL) is 5.25%.

Range Selected
Cost of equity 6.80% - 10.60% 8.70%
Tax rate 29.20% - 29.80% 29.50%
Cost of debt 4.70% - 5.80% 5.25%
WACC 6.2% - 9.4% 7.8%
WACC

OPTIMAX.KL WACC calculation

Category Low High
Long-term bond rate 3.8% 4.3%
Equity market risk premium 6.9% 7.8%
Adjusted beta 0.44 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.60%
Tax rate 29.20% 29.80%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.70% 5.80%
After-tax WACC 6.2% 9.4%
Selected WACC 7.8%

OPTIMAX.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 OPTIMAX.KL:

cost_of_equity (8.70%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.44) + 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.