The WACC of AsiaMedic Ltd (505.SI) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.60% | 6.35% |
| Tax rate | 17.00% - 17.00% | 17.00% |
| Cost of debt | 4.90% - 11.20% | 8.05% |
| WACC | 4.5% - 8.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.37 | 0.56 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.60% |
| Tax rate | 17.00% | 17.00% |
| Debt/Equity ratio | 1.53 | 1.53 |
| Cost of debt | 4.90% | 11.20% |
| After-tax WACC | 4.5% | 8.6% |
| Selected WACC | 6.5% | |
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 505.SI:
cost_of_equity (6.35%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.37) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.