E

ES Group (Holdings) Ltd
SGX:5RC

Watchlist Manager
ES Group (Holdings) Ltd
SGX:5RC
Watchlist
Price: 0.05 SGD 16.28% Market Closed
Market Cap: 7.1m SGD

Discount Rate

5RC Cost of Equity
Discount Rate

6.28%
Cost of Equity
2.24%
Risk-Free Rate
0.98
Beta
4.12%
ERP

5RC's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 6.28%. The Beta, indicating the stock's volatility relative to the market, is 0.98, while the current Risk-Free Rate, based on government bond yields, is 2.24%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.12%.

Loading Cost of Equity History...

5RC WACC
Discount Rate

8.4%
WACC
20.28%
Debt Weight
16.73%
Cost of Debt
6.28%
Cost of Equity

5RC's Weighted Average Cost of Capital (WACC) is calculated as the weighted average of its cost of equity and cost of debt, adjusted for tax. The WACC stands at 8.4%. This includes the cost of equity at 6.28%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 16.73%, reflecting the interest rate on 5RC's debt adjusted for tax benefits. The weight of debt in the capital structure is 20.28%.

Loading WACC History...

What is 5RC's discount rate?

5RC 's current Cost of Equity is 6.28%, while its WACC stands at 8.4%. The selection of the appropriate discount rate is contingent on the type of cash flows being discounted.

For Equity Valuation: When valuing equity, especially in scenarios where you are discounting cash flows to equity holders (such as Net Income, Earnings Per Share (EPS), or Free Cash Flow to Equity), the Cost of Equity should be used.

For Firm Valuation: In contrast, when valuing the entire firm and discounting cash flows available to both debt and equity holders (like Free Cash Flow to the Firm), the Weighted Average Cost of Capital (WACC) is the appropriate rate."

How is Cost of Equity for 5RC calculated?

The Cost of Equity represents the return a company must offer investors to compensate for the risk of investing in its stock. It's calculated using the Capital Asset Pricing Model (CAPM), which combines the risk-free rate, the stock's beta, and the equity risk premium (ERP).

This model considers the inherent risk of investing in the stock compared to a risk-free investment and the market's overall risk.

Here is how we calculate the cost of equity for 5RC

Cost of Equity
6.28%
=
Risk-Free Rate
2.24%
+
Beta
0.98
x
ERP
4.12%

How is WACC for 5RC calculated?

WACC, or Weighted Average Cost of Capital, is a calculation that reflects the average rate of return a company is expected to pay its security holders to finance its assets. It is a critical measure in financial analysis for valuing a company’s entire operations.

The WACC formula combines the costs of equity and debt, weighted by their respective proportions in the company's capital structure.

Here is how we calculate WACC for 5RC

WACC
8.4%
=
Cost of Equity
6.28%
x
Equity Weight
80%
+
Cost of Debt
16.73%
x
Debt Weight
20%
Back to Top