The WACC of Zhongmin Baihui Retail Group Ltd (5SR.SI) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.90% | 5.90% |
| Tax rate | 24.20% - 40.70% | 32.45% |
| Cost of debt | 4.20% - 14.50% | 9.35% |
| WACC | 4.0% - 7.7% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.42 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.90% |
| Tax rate | 24.20% | 40.70% |
| Debt/Equity ratio | 0.99 | 0.99 |
| Cost of debt | 4.20% | 14.50% |
| After-tax WACC | 4.0% | 7.7% |
| Selected WACC | 5.9% | |
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 5SR.SI:
cost_of_equity (5.90%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.42) + 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.