The WACC of Pan Malaysia Corporation Bhd (PMCORP.KL) is 11.1%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.20% | 7.25% |
| Tax rate | 1.20% - 3.70% | 2.45% |
| Cost of debt | 7.00% - 27.20% | 17.10% |
| WACC | 6.5% - 15.6% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.36 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.20% |
| Tax rate | 1.20% | 3.70% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 7.00% | 27.20% |
| After-tax WACC | 6.5% | 15.6% |
| Selected WACC | 11.1% | |