The WACC of City Developments Ltd (C09.SI) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.20% | 6.80% |
| Tax rate | 23.20% - 27.40% | 25.30% |
| Cost of debt | 4.00% - 14.50% | 9.25% |
| WACC | 3.7% - 9.9% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.20% |
| Tax rate | 23.20% | 27.40% |
| Debt/Equity ratio | 2.7 | 2.7 |
| Cost of debt | 4.00% | 14.50% |
| After-tax WACC | 3.7% | 9.9% |
| Selected WACC | 6.8% | |