5GZ.SI WACC - Weighted Average Cost of Capital

The WACC of HGH Holdings Ltd (5GZ.SI) is 6.1%.

The Cost of Equity of HGH Holdings Ltd (5GZ.SI) is 7.65%.

The Cost of Debt of HGH Holdings Ltd (5GZ.SI) is 4.25%.

	Range	Selected
Cost of equity	6.10% - 9.20%	7.65%
Tax rate	20.60% - 26.40%	23.50%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.1% - 7.2%	6.1%

WACC

5GZ.SI WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.66	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.10%	9.20%

Tax rate	20.60%	26.40%
Debt/Equity ratio	0.54	0.54
Cost of debt	4.00%	4.50%

After-tax WACC	5.1%	7.2%


Selected WACC	6.1%

5GZ.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 5GZ.SI:

cost_of_equity (7.65%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.66) + 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.