The WACC of NSL Ltd (N02.SI) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.80% | 8.80% |
| Tax rate | 25.20% - 28.30% | 26.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.2% - 9.8% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.80% |
| Tax rate | 25.20% | 28.30% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.2% | 9.8% |
| Selected WACC | 8.0% | |
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 N02.SI:
cost_of_equity (8.80%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.79) + 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.