CJCEN.KL WACC - Weighted Average Cost of Capital

The WACC of CJ Century Logistics Holdings Bhd (CJCEN.KL) is 9.1%.

The Cost of Equity of CJ Century Logistics Holdings Bhd (CJCEN.KL) is 9.05%.

The Cost of Debt of CJ Century Logistics Holdings Bhd (CJCEN.KL) is 12.85%.

	Range	Selected
Cost of equity	7.60% - 10.50%	9.05%
Tax rate	26.50% - 30.20%	28.35%
Cost of debt	4.90% - 20.80%	12.85%
WACC	5.1% - 13.1%	9.1%

WACC

CJCEN.KL WACC calculation

Category	Low	High

Long-term bond rate	3.8%	4.3%
Equity market risk premium	6.9%	7.8%
Adjusted beta	0.56	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	10.50%

Tax rate	26.50%	30.20%
Debt/Equity ratio	1.75	1.75
Cost of debt	4.90%	20.80%

After-tax WACC	5.1%	13.1%


Selected WACC	9.1%

CJCEN.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 CJCEN.KL:

cost_of_equity (9.05%) = risk_free_rate (4.05%) + equity_risk_premium (7.35%) * adjusted_beta (0.56) + 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.