Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • D03.SI
    Del Monte Pacific Ltd
    Price:  
    0.07 
    SGD
    Volume:  
    68,200
    Singapore | Food Products
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Dividend Discount Model
    WACC
    Similar Stocks to D03.SI
    F99.SI
    Fraser and Neave Ltd
    UD2.SI
    Japfa Ltd
    F03.SI
    Food Empire Holdings Ltd
    Q01.SI
    QAF Ltd
    5JS.SI
    Indofood Agri Resources Ltd
    P34.SI
    Delfi Ltd

    D03.SI WACC - Weighted Average Cost of Capital

    The WACC of Del Monte Pacific Ltd (D03.SI) is 11.1%.

    The Cost of Equity of Del Monte Pacific Ltd (D03.SI) is 29.5%.
    The Cost of Debt of Del Monte Pacific Ltd (D03.SI) is 14.85%.

    RangeSelected
    Cost of equity18.4% - 40.6%29.5%
    Tax rate25.9% - 31.9%28.9%
    Cost of debt7.0% - 22.7%14.85%
    WACC5.8% - 16.5%11.1%
    WACC

    D03.SI WACC calculation

    CategoryLowHigh
    Long-term bond rate2.7%3.2%
    Equity market risk premium5.1%6.1%
    Adjusted beta3.076.05
    Additional risk adjustments0.0%0.5%
    Cost of equity18.4%40.6%
    Tax rate25.9%31.9%
    Debt/Equity ratio
    		22.7822.78
    Cost of debt7.0%22.7%
    After-tax WACC5.8%16.5%
    Selected WACC11.1%

    D03.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 D03.SI:

    cost_of_equity (29.50%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (3.07) + 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.