The WACC of Pan Malaysia Corporation Bhd (PMCORP.KL) is 10.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.10% | 7.00% |
| Tax rate | 0.40% - 2.90% | 1.65% |
| Cost of debt | 7.00% - 27.30% | 17.15% |
| WACC | 6.3% - 15.0% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.31 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.10% |
| Tax rate | 0.40% | 2.90% |
| Debt/Equity ratio | 0.61 | 0.61 |
| Cost of debt | 7.00% | 27.30% |
| After-tax WACC | 6.3% | 15.0% |
| Selected WACC | 10.7% | |