The WACC of Boustead Singapore Ltd (F9D.SI) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.20% | 7.45% |
| Tax rate | 27.50% - 28.70% | 28.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.5% - 8.8% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.20% |
| Tax rate | 27.50% | 28.70% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.5% | 8.8% |
| Selected WACC | 7.1% | |