The WACC of Global Dominion Access SA (DOM.MC) is 10.3%.
| Range | Selected | |
| Cost of equity | 11.60% - 15.10% | 13.35% |
| Tax rate | 12.50% - 16.90% | 14.70% |
| Cost of debt | 8.30% - 8.90% | 8.60% |
| WACC | 9.4% - 11.2% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 1.15 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 15.10% |
| Tax rate | 12.50% | 16.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 8.30% | 8.90% |
| After-tax WACC | 9.4% | 11.2% |
| Selected WACC | 10.3% | |
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 DOM.MC:
cost_of_equity (13.35%) = risk_free_rate (3.35%) + equity_risk_premium (7.90%) * adjusted_beta (1.15) + 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.