The WACC of DZS Inc (DZSI) is 7.9%.
| Range | Selected | |
| Cost of equity | 361.10% - 1,238.60% | 799.85% |
| Tax rate | 8.40% - 13.20% | 10.80% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.2% - 8.6% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 77.67 | 220.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 361.10% | 1,238.60% |
| Tax rate | 8.40% | 13.20% |
| Debt/Equity ratio | 479.51 | 479.51 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.2% | 8.6% |
| Selected WACC | 7.9% | |
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 DZSI:
cost_of_equity (799.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (77.67) + 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.