The WACC of Dno ASA (DNO.OL) is 9.1%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.80% | 11.20% |
| Tax rate | 22.00% - 22.00% | 22.00% |
| Cost of debt | 5.50% - 9.30% | 7.40% |
| WACC | 7.5% - 10.6% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.23 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.80% |
| Tax rate | 22.00% | 22.00% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 5.50% | 9.30% |
| After-tax WACC | 7.5% | 10.6% |
| Selected WACC | 9.1% | |
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 DNO.OL:
cost_of_equity (11.20%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (1.23) + 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.