DGB.AS WACC - Weighted Average Cost of Capital

The WACC of DGB Group NV (DGB.AS) is 9.3%.

The Cost of Equity of DGB Group NV (DGB.AS) is 7.25%.

The Cost of Debt of DGB Group NV (DGB.AS) is 14.15%.

	Range	Selected
Cost of equity	5.60% - 8.90%	7.25%
Tax rate	25.00% - 25.30%	25.15%
Cost of debt	7.00% - 21.30%	14.15%
WACC	5.4% - 13.3%	9.3%

WACC

DGB.AS WACC calculation

Category	Low	High

Long-term bond rate	2.6%	3.1%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.6	0.88

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.60%	8.90%

Tax rate	25.00%	25.30%
Debt/Equity ratio	1.64	1.64
Cost of debt	7.00%	21.30%

After-tax WACC	5.4%	13.3%


Selected WACC	9.3%

DGB.AS'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 DGB.AS:

cost_of_equity (7.25%) = risk_free_rate (2.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.6) + 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.