The WACC of Seal Incorporated Bhd (SEAL.KL) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 7.90% | 7.05% |
| Tax rate | 24.60% - 42.60% | 33.60% |
| Cost of debt | 4.80% - 20.80% | 12.80% |
| WACC | 5.7% - 8.7% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.35 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 7.90% |
| Tax rate | 24.60% | 42.60% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.80% | 20.80% |
| After-tax WACC | 5.7% | 8.7% |
| Selected WACC | 7.2% | |
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 SEAL.KL:
cost_of_equity (7.05%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.35) + 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.