The WACC of DP Aircraft I Ltd (DPA.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.80% | 7.65% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 4.90% - 12.50% | 8.70% |
| WACC | 5.4% - 11.2% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.46 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.80% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 1.94 | 1.94 |
| Cost of debt | 4.90% | 12.50% |
| After-tax WACC | 5.4% | 11.2% |
| Selected WACC | 8.3% | |
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 DPA.L:
cost_of_equity (7.65%) = risk_free_rate (4.25%) + equity_risk_premium (6.00%) * adjusted_beta (0.46) + 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.