The WACC of Diguang International Development Co Ltd (DGNG) is 9.7%.
| Range | Selected | |
| Cost of equity | 77.20% - 347.00% | 212.10% |
| Tax rate | 2.70% - 4.00% | 3.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.8% - 11.6% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 15.94 | 61.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 77.20% | 347.00% |
| Tax rate | 2.70% | 4.00% |
| Debt/Equity ratio | 69.25 | 69.25 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.8% | 11.6% |
| Selected WACC | 9.7% | |
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 DGNG:
cost_of_equity (212.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (15.94) + 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.