YILAI.KL
Yi Lai Bhd
Price:  
0.62 
MYR
Volume:  
2,579,110.00
Malaysia | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YILAI.KL WACC - Weighted Average Cost of Capital

The WACC of Yi Lai Bhd (YILAI.KL) is 10.3%.

The Cost of Equity of Yi Lai Bhd (YILAI.KL) is 10.45%.
The Cost of Debt of Yi Lai Bhd (YILAI.KL) is 4.90%.

Range Selected
Cost of equity 9.00% - 11.90% 10.45%
Tax rate 16.60% - 22.70% 19.65%
Cost of debt 4.90% - 4.90% 4.90%
WACC 8.9% - 11.8% 10.3%
WACC

YILAI.KL WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.9% 6.9%
Adjusted beta 0.8 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 11.90%
Tax rate 16.60% 22.70%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.90% 4.90%
After-tax WACC 8.9% 11.8%
Selected WACC 10.3%

YILAI.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 YILAI.KL:

cost_of_equity (10.45%) = risk_free_rate (4.45%) + equity_risk_premium (6.40%) * adjusted_beta (0.8) + 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.