The WACC of Ho Bee Land Ltd (H13.SI) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.90% | 8.35% |
| Tax rate | 13.50% - 20.40% | 16.95% |
| Cost of debt | 4.70% - 8.00% | 6.35% |
| WACC | 5.1% - 7.6% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.8 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.90% |
| Tax rate | 13.50% | 20.40% |
| Debt/Equity ratio | 1.77 | 1.77 |
| Cost of debt | 4.70% | 8.00% |
| After-tax WACC | 5.1% | 7.6% |
| Selected WACC | 6.3% | |
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 H13.SI:
cost_of_equity (8.35%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.8) + 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.