DLYT
Dais Corp
Price:  
0.00 
USD
Volume:  
15,430.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DLYT WACC - Weighted Average Cost of Capital

The WACC of Dais Corp (DLYT) is 3.2%.

The Cost of Equity of Dais Corp (DLYT) is 24.95%.
The Cost of Debt of Dais Corp (DLYT) is 4.25%.

Range Selected
Cost of equity 2.80% - 47.10% 24.95%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 4.50% 4.25%
WACC 3.0% - 3.4% 3.2%
WACC

DLYT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta -14.03 -3.8
Additional risk adjustments 63.5% 64.0%
Cost of equity 2.80% 47.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 361.84 361.84
Cost of debt 4.00% 4.50%
After-tax WACC 3.0% 3.4%
Selected WACC 3.2%

DLYT'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 DLYT:

cost_of_equity (24.95%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-14.03) + risk_adjustments (63.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.