TALIWRK.KL
Taliworks Corporation Bhd
Price:  
0.64 
MYR
Volume:  
672,600.00
Malaysia | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TALIWRK.KL WACC - Weighted Average Cost of Capital

The WACC of Taliworks Corporation Bhd (TALIWRK.KL) is 10.0%.

The Cost of Equity of Taliworks Corporation Bhd (TALIWRK.KL) is 11.40%.
The Cost of Debt of Taliworks Corporation Bhd (TALIWRK.KL) is 4.80%.

Range Selected
Cost of equity 9.80% - 13.00% 11.40%
Tax rate 16.60% - 19.00% 17.80%
Cost of debt 4.70% - 4.90% 4.80%
WACC 8.7% - 11.3% 10.0%
WACC

TALIWRK.KL WACC calculation

Category Low High
Long-term bond rate 3.8% 4.3%
Equity market risk premium 6.9% 7.8%
Adjusted beta 0.88 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 13.00%
Tax rate 16.60% 19.00%
Debt/Equity ratio 0.23 0.23
Cost of debt 4.70% 4.90%
After-tax WACC 8.7% 11.3%
Selected WACC 10.0%

TALIWRK.KL's CAPM model and how its cost of Equity is calculated

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 TALIWRK.KL:

cost_of_equity (11.40%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.88) + 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.