The WACC of Ecowise Holdings Ltd (5CT.SI) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.50% | 8.00% |
| Tax rate | 3.90% - 19.10% | 11.50% |
| Cost of debt | 5.50% - 14.50% | 10.00% |
| WACC | 6.2% - 10.1% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.50% |
| Tax rate | 3.90% | 19.10% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 5.50% | 14.50% |
| After-tax WACC | 6.2% | 10.1% |
| Selected WACC | 8.1% | |
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 5CT.SI:
cost_of_equity (8.00%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.75) + 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.