49B.SI WACC - Weighted Average Cost of Capital

The WACC of AMOS Group Ltd (49B.SI) is 6.9%.

The Cost of Equity of AMOS Group Ltd (49B.SI) is 8.50%.

The Cost of Debt of AMOS Group Ltd (49B.SI) is 5.70%.

	Range	Selected
Cost of equity	6.90% - 10.10%	8.50%
Tax rate	1.10% - 1.70%	1.40%
Cost of debt	4.40% - 7.00%	5.70%
WACC	5.5% - 8.4%	6.9%

WACC

49B.SI WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.82	1.04

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.90%	10.10%

Tax rate	1.10%	1.70%
Debt/Equity ratio	1.15	1.15
Cost of debt	4.40%	7.00%

After-tax WACC	5.5%	8.4%


Selected WACC	6.9%

49B.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 49B.SI:

cost_of_equity (8.50%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.82) + 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.