ADP.PA
Aeroports de Paris SA
Price:  
115.00 
EUR
Volume:  
92,019.00
France | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADP.PA WACC - Weighted Average Cost of Capital

The WACC of Aeroports de Paris SA (ADP.PA) is 6.5%.

The Cost of Equity of Aeroports de Paris SA (ADP.PA) is 9.30%.
The Cost of Debt of Aeroports de Paris SA (ADP.PA) is 4.25%.

Range Selected
Cost of equity 8.00% - 10.60% 9.30%
Tax rate 19.30% - 22.60% 20.95%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.8% - 7.3% 6.5%
WACC

ADP.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.86 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.60%
Tax rate 19.30% 22.60%
Debt/Equity ratio 0.86 0.86
Cost of debt 4.00% 4.50%
After-tax WACC 5.8% 7.3%
Selected WACC 6.5%