The WACC of Sapura Energy Bhd (SAPNRG.KL) is 5.8%.
| Range | Selected | |
| Cost of equity | 38.10% - 49.80% | 43.95% |
| Tax rate | 16.30% - 46.60% | 31.45% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.3% - 6.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 5.01 | 5.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 38.10% | 49.80% |
| Tax rate | 16.30% | 46.60% |
| Debt/Equity ratio | 16.81 | 16.81 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.3% | 6.3% |
| Selected WACC | 5.8% | |
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 SAPNRG.KL:
cost_of_equity (43.95%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (5.01) + 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.