DLAR.L WACC - Weighted Average Cost of Capital

The WACC of De La Rue PLC (DLAR.L) is 10.6%.

The Cost of Equity of De La Rue PLC (DLAR.L) is 10.85%.

The Cost of Debt of De La Rue PLC (DLAR.L) is 12.05%.

	Range	Selected
Cost of equity	8.90% - 12.80%	10.85%
Tax rate	10.60% - 18.10%	14.35%
Cost of debt	8.30% - 15.80%	12.05%
WACC	8.4% - 12.8%	10.6%

WACC

DLAR.L WACC calculation

Category	Low	High

Long-term bond rate	4.0%	4.5%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.82	1.11

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	12.80%

Tax rate	10.60%	18.10%
Debt/Equity ratio	0.51	0.51
Cost of debt	8.30%	15.80%

After-tax WACC	8.4%	12.8%


Selected WACC	10.6%

DLAR.L'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 DLAR.L:

cost_of_equity (10.85%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.82) + 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.