The WACC of Sunsuria Bhd (SUNSURIA.KL) is 6.0%.
| Range | Selected | |
| Cost of equity | 11.30% - 15.10% | 13.20% |
| Tax rate | 37.30% - 41.50% | 39.40% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.9% - 7.1% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.1 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 15.10% |
| Tax rate | 37.30% | 41.50% |
| Debt/Equity ratio | 2.66 | 2.66 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.9% | 7.1% |
| Selected WACC | 6.0% | |
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 SUNSURIA.KL:
cost_of_equity (13.20%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (1.1) + 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.