The WACC of Xidelang Holdings Ltd (XDL.KL) is 11.9%.
| Range | Selected | |
| Cost of equity | 11.30% - 14.80% | 13.05% |
| Tax rate | 3.50% - 4.00% | 3.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 10.5% - 13.3% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 1.1 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 14.80% |
| Tax rate | 3.50% | 4.00% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 10.5% | 13.3% |
| Selected WACC | 11.9% | |
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 XDL.KL:
cost_of_equity (13.05%) = 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.