The WACC of Bukit Sembawang Estates Ltd (B61.SI) is 13.9%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.20% | 6.30% |
| Tax rate | 13.70% - 15.30% | 14.50% |
| Cost of debt | 4.00% - 116.70% | 60.35% |
| WACC | 5.1% - 22.7% | 13.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.43 | 0.49 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.20% |
| Tax rate | 13.70% | 15.30% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 4.00% | 116.70% |
| After-tax WACC | 5.1% | 22.7% |
| Selected WACC | 13.9% | |
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 B61.SI:
cost_of_equity (6.30%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.43) + 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.