The WACC of Vertice Bhd (VERTICE.KL) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.00% | 7.25% |
| Tax rate | 4.60% - 5.90% | 5.25% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.2% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 7.3% | 8.3% |
| Adjusted beta | 0.36 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.00% |
| Tax rate | 4.60% | 5.90% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.2% | 7.9% |
| Selected WACC | 7.0% | |
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 VERTICE.KL:
cost_of_equity (7.25%) = risk_free_rate (4.15%) + equity_risk_premium (7.80%) * adjusted_beta (0.36) + 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.