DPA.AS WACC - Weighted Average Cost of Capital

The WACC of DPA Group NV (DPA.AS) is 9.7%.

The Cost of Equity of DPA Group NV (DPA.AS) is 14.30%.

The Cost of Debt of DPA Group NV (DPA.AS) is 4.25%.

	Range	Selected
Cost of equity	12.40% - 16.20%	14.30%
Tax rate	21.70% - 24.70%	23.20%
Cost of debt	4.00% - 4.50%	4.25%
WACC	8.6% - 10.9%	9.7%

WACC

DPA.AS WACC calculation

Category	Low	High

Long-term bond rate	2.3%	2.8%
Equity market risk premium	6.6%	7.6%
Adjusted beta	1.52	1.69

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.40%	16.20%

Tax rate	21.70%	24.70%
Debt/Equity ratio	0.7	0.7
Cost of debt	4.00%	4.50%

After-tax WACC	8.6%	10.9%


Selected WACC	9.7%

DPA.AS'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 DPA.AS:

cost_of_equity (14.30%) = risk_free_rate (2.55%) + equity_risk_premium (7.10%) * adjusted_beta (1.52) + 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.