AELIS.PA
Aelis Farma SA
Price:  
2.58 
EUR
Volume:  
1,465.00
France | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AELIS.PA WACC - Weighted Average Cost of Capital

The WACC of Aelis Farma SA (AELIS.PA) is 9.0%.

The Cost of Equity of Aelis Farma SA (AELIS.PA) is 9.20%.
The Cost of Debt of Aelis Farma SA (AELIS.PA) is 5.50%.

Range Selected
Cost of equity 8.00% - 10.40% 9.20%
Tax rate -% - 12.60% 6.30%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.8% - 10.2% 9.0%
WACC

AELIS.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 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.40%
Tax rate -% 12.60%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 7.00%
After-tax WACC 7.8% 10.2%
Selected WACC 9.0%