AKE.PA WACC - Weighted Average Cost of Capital

The WACC of Arkema SA (AKE.PA) is 7.3%.

The Cost of Equity of Arkema SA (AKE.PA) is 11.60%.

The Cost of Debt of Arkema SA (AKE.PA) is 4.25%.

	Range	Selected
Cost of equity	10.20% - 13.00%	11.60%
Tax rate	26.40% - 29.50%	27.95%
Cost of debt	4.00% - 4.50%	4.25%
WACC	6.6% - 8.0%	7.3%

WACC

AKE.PA WACC calculation

Category	Low	High

Long-term bond rate	3.0%	3.5%
Equity market risk premium	5.8%	6.8%
Adjusted beta	1.25	1.32

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.20%	13.00%

Tax rate	26.40%	29.50%
Debt/Equity ratio	1.01	1.01
Cost of debt	4.00%	4.50%

After-tax WACC	6.6%	8.0%


Selected WACC	7.3%

AKE.PA's CAPM model and how its cost of Equity is calculated

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 AKE.PA:

cost_of_equity (11.60%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (1.25) + 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.