The WACC of Roxy-Pacific Holdings LTD (E8Z.SI) is 6.2%.
| Range | Selected | |
| Cost of equity | 4.90% - 7.00% | 5.95% |
| Tax rate | 18.20% - 24.30% | 21.25% |
| Cost of debt | 4.00% - 12.40% | 8.20% |
| WACC | 3.9% - 8.4% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.42 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 7.00% |
| Tax rate | 18.20% | 24.30% |
| Debt/Equity ratio | 1.6 | 1.6 |
| Cost of debt | 4.00% | 12.40% |
| After-tax WACC | 3.9% | 8.4% |
| Selected WACC | 6.2% | |
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 E8Z.SI:
cost_of_equity (5.95%) = risk_free_rate (3.15%) + equity_risk_premium (5.20%) * 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.