PANTECH.KL WACC - Weighted Average Cost of Capital

The WACC of Pantech Group Holdings Bhd (PANTECH.KL) is 8.8%.

The Cost of Equity of Pantech Group Holdings Bhd (PANTECH.KL) is 11.10%.

The Cost of Debt of Pantech Group Holdings Bhd (PANTECH.KL) is 4.25%.

	Range	Selected
Cost of equity	9.60% - 12.60%	11.10%
Tax rate	24.70% - 25.70%	25.20%
Cost of debt	4.00% - 4.50%	4.25%
WACC	7.7% - 9.9%	8.8%

WACC

PANTECH.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.85	1

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.60%	12.60%

Tax rate	24.70%	25.70%
Debt/Equity ratio	0.42	0.42
Cost of debt	4.00%	4.50%

After-tax WACC	7.7%	9.9%


Selected WACC	8.8%

PANTECH.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 PANTECH.KL:

cost_of_equity (11.10%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.85) + 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.