G13.SI
Genting Singapore Ltd
Price:  
0.73 
SGD
Volume:  
31,555,300.00
Singapore | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

G13.SI WACC - Weighted Average Cost of Capital

The WACC of Genting Singapore Ltd (G13.SI) is 6.4%.

The Cost of Equity of Genting Singapore Ltd (G13.SI) is 6.35%.
The Cost of Debt of Genting Singapore Ltd (G13.SI) is 4.25%.

Range Selected
Cost of equity 5.20% - 7.50% 6.35%
Tax rate 21.10% - 23.00% 22.05%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.2% - 7.5% 6.4%
WACC

G13.SI WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.62
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 7.50%
Tax rate 21.10% 23.00%
Debt/Equity ratio 0 0
Cost of debt 4.00% 4.50%
After-tax WACC 5.2% 7.5%
Selected WACC 6.4%

G13.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 G13.SI:

cost_of_equity (6.35%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.5) + 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.