CDL.WA WACC - Weighted Average Cost of Capital

The WACC of CDRL SA (CDL.WA) is 10.7%.

The Cost of Equity of CDRL SA (CDL.WA) is 11.65%.

The Cost of Debt of CDRL SA (CDL.WA) is 10.90%.

	Range	Selected
Cost of equity	9.20% - 14.10%	11.65%
Tax rate	8.40% - 13.50%	10.95%
Cost of debt	4.50% - 17.30%	10.90%
WACC	6.9% - 14.5%	10.7%

WACC

CDL.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.58	1.04

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.20%	14.10%

Tax rate	8.40%	13.50%
Debt/Equity ratio	0.83	0.83
Cost of debt	4.50%	17.30%

After-tax WACC	6.9%	14.5%


Selected WACC	10.7%

CDL.WA'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 CDL.WA:

cost_of_equity (11.65%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.58) + 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.