The WACC of Cosco Shipping International (Singapore) Co Ltd (F83.SI) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.90% | 9.65% |
| Tax rate | 18.50% - 26.20% | 22.35% |
| Cost of debt | 4.00% - 11.20% | 7.60% |
| WACC | 5.4% - 10.2% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.90% |
| Tax rate | 18.50% | 26.20% |
| Debt/Equity ratio | 0.91 | 0.91 |
| Cost of debt | 4.00% | 11.20% |
| After-tax WACC | 5.4% | 10.2% |
| Selected WACC | 7.8% | |
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 F83.SI:
cost_of_equity (9.65%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.93) + 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.