Skip to content

Diebold Nixdorf, Incorporated (DBD) — WACC Analysis

WACC Breakdown

Diebold Nixdorf, Incorporated (DBD) has a weighted average cost of capital (WACC) of 8.8%. The cost of equity is 9.4%, derived from a beta of 1.00 and a risk-free rate of 5.2%. The after-tax cost of debt is 7.3%. The capital structure is 69.0% equity and 31.0% debt.

Interpretation

A WACC of 8.8% is moderate, reflecting the market's balanced risk assessment of Diebold Nixdorf, Incorporated.

Investors can compare DBD's WACC of 8.8% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

DBD WACC: 8.78% for Diebold Nixdorf, Incorporated

Current inputs imply a 9.45% cost of equity and a 9.24% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Diebold Nixdorf, Incorporated Common Stock (DBD) WACC Results
Weighted Average Cost of Capital
8.78%
Cost of Equity
9.45%
Risk-Free Rate5.22%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
7.30%
Pre-Tax Cost of Debt9.24%
Tax Rate21.00%
Tax Shield1.94%
Capital Structure
Equity: 68.99%($2161.38M)
Debt: 31.01%($971.70M)
Equity Component
6.52%
68.99% × 9.45%
Debt Component
2.26%
31.01% × 7.30%

Diebold Nixdorf, Incorporated (DBD) WACC in context

Diebold Nixdorf, Incorporated (DBD) currently screens with an estimated WACC of 8.78%. That blends a 9.45% cost of equity, a 9.24% pre-tax cost of debt, and a 68.99% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What DBD WACC implies

A 8.78% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates DBD

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 68.99% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.