The WACC of Doha Bank QPSC (DHBK.QA) is 7.1%.
| Range | Selected | |
| Cost of equity | 12.90% - 18.00% | 15.45% |
| Tax rate | 3.70% - 5.80% | 4.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 7.6% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 5.0% | 5.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.31 | 1.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.90% | 18.00% |
| Tax rate | 3.70% | 5.80% |
| Debt/Equity ratio | 3.6 | 3.6 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 7.6% |
| Selected WACC | 7.1% | |
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 DHBK.QA:
cost_of_equity (15.45%) = risk_free_rate (5.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.31) + 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.