The WACC of Progressive Impact Corporation Bhd (PICORP.KL) is 8.9%.
| Range | Selected | |
| Cost of equity | 14.30% - 21.10% | 17.70% |
| Tax rate | 24.00% - 24.00% | 24.00% |
| Cost of debt | 6.80% - 6.90% | 6.85% |
| WACC | 7.9% - 9.9% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.54 | 2.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.30% | 21.10% |
| Tax rate | 24.00% | 24.00% |
| Debt/Equity ratio | 2.41 | 2.41 |
| Cost of debt | 6.80% | 6.90% |
| After-tax WACC | 7.9% | 9.9% |
| Selected WACC | 8.9% | |
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 PICORP.KL:
cost_of_equity (17.70%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1.54) + 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.