The WACC of Gascogne SA (ALBI.PA) is 7.6%.
Range | Selected | |
Cost of equity | 9.50% - 15.30% | 12.40% |
Tax rate | 5.00% - 8.00% | 6.50% |
Cost of debt | 4.00% - 5.20% | 4.60% |
WACC | 6.1% - 9.0% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 1.12 | 1.66 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.50% | 15.30% |
Tax rate | 5.00% | 8.00% |
Debt/Equity ratio | 1.49 | 1.49 |
Cost of debt | 4.00% | 5.20% |
After-tax WACC | 6.1% | 9.0% |
Selected WACC | 7.6% | |