The WACC of Serba Dinamik Holdings Bhd (SERBADK.KL) is 5.2%.
| Range | Selected | |
| Cost of equity | 14.30% - 32.30% | 23.30% |
| Tax rate | 5.20% - 9.40% | 7.30% |
| Cost of debt | 4.40% - 6.30% | 5.35% |
| WACC | 4.3% - 6.1% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.53 | 3.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.30% | 32.30% |
| Tax rate | 5.20% | 9.40% |
| Debt/Equity ratio | 67.62 | 67.62 |
| Cost of debt | 4.40% | 6.30% |
| After-tax WACC | 4.3% | 6.1% |
| Selected WACC | 5.2% | |
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 SERBADK.KL:
cost_of_equity (23.30%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1.53) + 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.