DSCT.TA WACC - Weighted Average Cost of Capital

The WACC of Israel Discount Bank Ltd (DSCT.TA) is 7.9%.

The Cost of Equity of Israel Discount Bank Ltd (DSCT.TA) is 12.05%.

The Cost of Debt of Israel Discount Bank Ltd (DSCT.TA) is 5.00%.

	Range	Selected
Cost of equity	10.60% - 13.50%	12.05%
Tax rate	35.10% - 35.60%	35.35%
Cost of debt	5.00% - 5.00%	5.00%
WACC	7.1% - 8.6%	7.9%

WACC

DSCT.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.93	1.07

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.60%	13.50%

Tax rate	35.10%	35.60%
Debt/Equity ratio	0.89	0.89
Cost of debt	5.00%	5.00%

After-tax WACC	7.1%	8.6%


Selected WACC	7.9%

DSCT.TA'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 DSCT.TA:

cost_of_equity (12.05%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.93) + 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.