POS.KL WACC - Weighted Average Cost of Capital

The WACC of Pos Malaysia Bhd (POS.KL) is 11.0%.

The Cost of Equity of Pos Malaysia Bhd (POS.KL) is 21.90%.

The Cost of Debt of Pos Malaysia Bhd (POS.KL) is 6.30%.

	Range	Selected
Cost of equity	17.50% - 26.30%	21.90%
Tax rate	1.80% - 5.90%	3.85%
Cost of debt	5.60% - 7.00%	6.30%
WACC	9.3% - 12.8%	11.0%

WACC

POS.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	2.01	2.74

Additional risk adjustments	0.0%	0.5%
Cost of equity	17.50%	26.30%

Tax rate	1.80%	5.90%
Debt/Equity ratio	2.18	2.18
Cost of debt	5.60%	7.00%

After-tax WACC	9.3%	12.8%


Selected WACC	11.0%

POS.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 POS.KL:

cost_of_equity (21.90%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (2.01) + 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.