The WACC of ES Group (Holdings) Ltd (5RC.SI) is 8.1%.
| Range | Selected | |
| Cost of equity | 9.80% - 12.90% | 11.35% |
| Tax rate | 4.00% - 9.60% | 6.80% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 7.1% - 9.0% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.39 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 12.90% |
| Tax rate | 4.00% | 9.60% |
| Debt/Equity ratio | 0.82 | 0.82 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 7.1% | 9.0% |
| Selected WACC | 8.1% | |
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 5RC.SI:
cost_of_equity (11.35%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (1.39) + 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.