The WACC of Diguang International Development Co Ltd (DGNG) is 8.7%.
| Range | Selected | |
| Cost of equity | 12.80% - 42.60% | 27.70% |
| Tax rate | 2.70% - 4.00% | 3.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.4% - 10.0% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.94 | 6.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.80% | 42.60% |
| Tax rate | 2.70% | 4.00% |
| Debt/Equity ratio | 10.02 | 10.02 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.4% | 10.0% |
| Selected WACC | 8.7% | |
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 (27.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.94) + 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.