The WACC of Shangri-La Hotels (Malaysia) Bhd (SHANG.KL) is 10.3%.
| Range | Selected | |
| Cost of equity | 11.10% - 13.60% | 12.35% |
| Tax rate | 20.10% - 25.70% | 22.90% |
| Cost of debt | 4.70% - 5.00% | 4.85% |
| WACC | 9.4% - 11.3% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.06 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 13.60% |
| Tax rate | 20.10% | 25.70% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.70% | 5.00% |
| After-tax WACC | 9.4% | 11.3% |
| Selected WACC | 10.3% | |
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 SHANG.KL:
cost_of_equity (12.35%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1.06) + 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.