The WACC of Smile-Link Healthcare Global Bhd (SMILE.KL) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.50% | 7.45% |
| Tax rate | 21.30% - 32.60% | 26.95% |
| Cost of debt | 7.00% - 8.10% | 7.55% |
| WACC | 6.1% - 7.7% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.37 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.50% |
| Tax rate | 21.30% | 32.60% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 7.00% | 8.10% |
| After-tax WACC | 6.1% | 7.7% |
| Selected WACC | 6.9% | |
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 SMILE.KL:
cost_of_equity (7.45%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.37) + 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.