DLEKG.TA WACC - Weighted Average Cost of Capital

The WACC of Delek Group Ltd (DLEKG.TA) is 7.7%.

The Cost of Equity of Delek Group Ltd (DLEKG.TA) is 10.35%.

The Cost of Debt of Delek Group Ltd (DLEKG.TA) is 6.95%.

	Range	Selected
Cost of equity	8.40% - 12.30%	10.35%
Tax rate	35.50% - 40.10%	37.80%
Cost of debt	5.90% - 8.00%	6.95%
WACC	6.4% - 9.0%	7.7%

WACC

DLEKG.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.58	0.91

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.40%	12.30%

Tax rate	35.50%	40.10%
Debt/Equity ratio	0.78	0.78
Cost of debt	5.90%	8.00%

After-tax WACC	6.4%	9.0%


Selected WACC	7.7%

DLEKG.TA'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 DLEKG.TA:

cost_of_equity (10.35%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.58) + 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.