TECGUAN.KL WACC - Weighted Average Cost of Capital

The WACC of Teck Guan Perdana Bhd (TECGUAN.KL) is 9.5%.

The Cost of Equity of Teck Guan Perdana Bhd (TECGUAN.KL) is 11.20%.

The Cost of Debt of Teck Guan Perdana Bhd (TECGUAN.KL) is 4.80%.

	Range	Selected
Cost of equity	9.10% - 13.30%	11.20%
Tax rate	23.90% - 26.50%	25.20%
Cost of debt	4.40% - 5.20%	4.80%
WACC	7.9% - 11.2%	9.5%

WACC

TECGUAN.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.78	1.08

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.10%	13.30%

Tax rate	23.90%	26.50%
Debt/Equity ratio	0.28	0.28
Cost of debt	4.40%	5.20%

After-tax WACC	7.9%	11.2%


Selected WACC	9.5%

TECGUAN.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 TECGUAN.KL:

cost_of_equity (11.20%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.78) + 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.