The WACC of Deceuninck NV (DECB.BR) is 8.8%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.10% | 11.15% |
| Tax rate | 30.50% - 41.70% | 36.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.3% - 10.4% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.07 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.10% |
| Tax rate | 30.50% | 41.70% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.3% | 10.4% |
| Selected WACC | 8.8% | |
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 DECB.BR:
cost_of_equity (11.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.07) + 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.