DAN.MI WACC - Weighted Average Cost of Capital

The WACC of Danieli & C Officine Meccaniche SpA (DAN.MI) is 12.4%.

The Cost of Equity of Danieli & C Officine Meccaniche SpA (DAN.MI) is 13.70%.

The Cost of Debt of Danieli & C Officine Meccaniche SpA (DAN.MI) is 5.25%.

	Range	Selected
Cost of equity	12.10% - 15.30%	13.70%
Tax rate	22.90% - 24.30%	23.60%
Cost of debt	4.40% - 6.10%	5.25%
WACC	10.9% - 13.8%	12.4%

WACC

DAN.MI WACC calculation

Category	Low	High

Long-term bond rate	3.7%	4.2%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.02	1.15

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.10%	15.30%

Tax rate	22.90%	24.30%
Debt/Equity ratio	0.16	0.16
Cost of debt	4.40%	6.10%

After-tax WACC	10.9%	13.8%


Selected WACC	12.4%

DAN.MI'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 DAN.MI:

cost_of_equity (13.70%) = risk_free_rate (3.95%) + equity_risk_premium (8.80%) * adjusted_beta (1.02) + 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.