As of today (2026-07-08), Pantech Group Holdings Bhd's weighted average cost of capital is 7.1%%. Pantech Group Holdings Bhd's ROIC % is 5.97% (calculated using TTM income statement data).
Pantech Group Holdings Bhd earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Pantech Group Holdings Bhd (XKLS:5125) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Pantech Group Holdings Bhd's weighted average cost of capital is 7.1%%. Pantech Group Holdings Bhd's ROIC % is 5.97% (calculated using TTM income statement data).
Pantech Group Holdings Bhd earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Steel subindustry, Pantech Group Holdings Bhd's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Pantech Group Holdings Bhd WACC % vs Steel Industry
For the Steel industry and Basic Materials sector, Pantech Group Holdings Bhd's WACC % distribution charts can be found below:
* The bar in red indicates where Pantech Group Holdings Bhd's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Pantech Group Holdings Bhd's market capitalization (E) is RM526.828 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Feb. 2026, Pantech Group Holdings Bhd's latest one-year quarterly average Book Value of Debt (D) is RM208.6018 Mil.
a) weight of equity = E / (E + D) = 526.828 / (526.828 + 208.6018) = 0.7164
b) weight of debt = D / (E + D) = 208.6018 / (526.828 + 208.6018) = 0.2836
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.581%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Pantech Group Holdings Bhd's beta is 0.6871.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.581% + 0.6871 * 6% = 8.7036%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Feb. 2026, Pantech Group Holdings Bhd's interest expense (positive number) was RM9.863 Mil. Its total Book Value of Debt (D) is RM208.6018 Mil.
Cost of Debt = 9.863 / 208.6018 = 4.7281%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 31.271 / 88.04 = 35.52%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Pantech Group Holdings Bhd (XKLS:5125) has a WACC % of 7.1% as of Jul. 08, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Pantech Group Holdings Bhd and its competitors. This is near median its historical median of 7.41. Over the past decade, Pantech Group Holdings Bhd's WACC % has ranged from 4.67 to 11.29. According to the industry distribution chart, Pantech Group Holdings Bhd ranks #282 out of 638 companies in the Steel industry, placing it in the top 44.2%.
Is Pantech Group Holdings Bhd's WACC % too high?
Pantech Group Holdings Bhd's current WACC % of 7.1% is near median its 10-year median of 7.41. Over the past 10 years, this metric has ranged from a low of 4.67 to a high of 11.29. The Steel industry median WACC % is 7.91. Pantech Group Holdings Bhd's value of 7.1% is 10.2% below this industry median. Based on the distribution chart, Pantech Group Holdings Bhd ranks #282 out of 638 companies in the Steel industry, which is above the industry midpoint. Overall, Pantech Group Holdings Bhd has a GF Score™ of 55/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pantech Group Holdings Bhd's WACC % compare to NUE and STLD?
According to the Steel industry distribution chart, Pantech Group Holdings Bhd ranks #282 out of 638 companies for WACC %. This puts Pantech Group Holdings Bhd in the upper half of its industry. The industry median WACC % is 7.91. Pantech Group Holdings Bhd's value of 7.1% is 10.2% below this benchmark. Historically, Pantech Group Holdings Bhd's own WACC % has ranged from 4.67 to 11.29 over the past decade. While the company's 10-year median is 7.41 vs. the industry median of 7.91, Pantech Group Holdings Bhd has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Steel company?
The median WACC % among Steel companies is 7.91, based on 638 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Pantech Group Holdings Bhd's current WACC % of 7.1% is 10.2% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Pantech Group Holdings Bhd and its competitors. For the Steel industry, the median WACC % is 7.91 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Pantech Group Holdings Bhd's current WACC % is 7.1%, which is near median its own 10-year median of 7.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pantech Group Holdings Bhd stock overvalued right now?
Based on GuruFocus' analysis, Pantech Group Holdings Bhd (XKLS:5125) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.71, compared to a current price of RM0.64 — trading 10.6% below its estimated fair value. The current WACC % is 7.1%, which is near median its 10-year median of 7.41 and 10.2% below the Steel industry median of 7.91. Pantech Group Holdings Bhd's overall GF Score™ is 55/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Pantech Group Holdings Bhd (XKLS:5125), the current WACC % is 7.1% as of Jul. 08, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Pantech Group Holdings Bhd (XKLS:5125) Overvalued in 2026?
Based on GuruFocus' analysis, Pantech Group Holdings Bhd stock appears to be undervalued.
The current stock price of RM0.64 is trading 10.6% below its estimated GF Value™ of RM0.71.
GuruFocus considers Pantech Group Holdings Bhd to be Modestly Undervalued.
Key valuation signals for XKLS:5125:
WACC %: 7.1% (near median its 10-year median of 7.41)
GF Value™: RM0.71 vs. price of RM0.64 (10.6% below fair value)
Industry Position: 10.2% below the Steel median (#282 of 638)
No single metric tells the full story. See the XKLS:5125 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Pantech Group Holdings Bhd is engaged in investment holding and the provision of management services. The company has three operating segments: Trading, Manufacturing, and Investment holding. The company derives maximum of its revenues from the Manufacturing segment. The Trading segment is engaged in trading, supplying, and stocking high-pressure seamless and specialized steel pipes, fittings, flanges, valves, and other related products. The Manufacturing segment is engaged in the manufacturing and supply of butt-welded carbon steel fittings, stainless steel, and alloy pipes, fittings, and related products, as well as milling, machining, and welding of tube and pipe fitting. The Investment holding segment is engaged in investment holding, property investment, and management services.
55GF Score
Get the complete analysis for XKLS:5125
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XKLS:5125 has been successfully added to your 
