1F1.SI
Y Ventures Group Ltd
Price:  
0.01 
SGD
Volume:  
20,000
Singapore | Internet & Direct Marketing Retail

1F1.SI WACC - Weighted Average Cost of Capital

The WACC of Y Ventures Group Ltd (1F1.SI) is 6.9%.

The Cost of Equity of Y Ventures Group Ltd (1F1.SI) is 7%.
The Cost of Debt of Y Ventures Group Ltd (1F1.SI) is 6.5%.

RangeSelected
Cost of equity5.7% - 8.3%7%
Tax rate0.0% - 0.6%0.3%
Cost of debt6.0% - 7.0%6.5%
WACC5.7% - 8.2%6.9%
WACC

1F1.SI WACC calculation

CategoryLowHigh
Long-term bond rate2.7%3.2%
Equity market risk premium5.1%6.1%
Adjusted beta0.580.75
Additional risk adjustments0.0%0.5%
Cost of equity5.7%8.3%
Tax rate0.0%0.6%
Debt/Equity ratio
0.050.05
Cost of debt6.0%7.0%
After-tax WACC5.7%8.2%
Selected WACC6.9%

1F1.SI'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 1F1.SI:

cost_of_equity (7.00%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.58) + 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.