DSKY.ME WACC - Weighted Average Cost of Capital

The WACC of Detskiy Mir PAO (DSKY.ME) is 14.1%.

The Cost of Equity of Detskiy Mir PAO (DSKY.ME) is 33.85%.

The Cost of Debt of Detskiy Mir PAO (DSKY.ME) is 5.50%.

	Range	Selected
Cost of equity	30.50% - 37.20%	33.85%
Tax rate	17.50% - 17.70%	17.60%
Cost of debt	4.00% - 7.00%	5.50%
WACC	12.2% - 16.0%	14.1%

WACC

DSKY.ME WACC calculation

Category	Low	High

Long-term bond rate	15.8%	16.3%
Equity market risk premium	11.7%	12.7%
Adjusted beta	1.26	1.61

Additional risk adjustments	0.0%	0.5%
Cost of equity	30.50%	37.20%

Tax rate	17.50%	17.70%
Debt/Equity ratio	2.06	2.06
Cost of debt	4.00%	7.00%

After-tax WACC	12.2%	16.0%


Selected WACC	14.1%

DSKY.ME'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 DSKY.ME:

cost_of_equity (33.85%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (1.26) + 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.