ALCLA.PA
Clasquin SA
Price:  
141.94 
EUR
Volume:  
239
France | Air Freight & Logistics

ALCLA.PA WACC - Weighted Average Cost of Capital

The WACC of Clasquin SA (ALCLA.PA) is 6.2%.

The Cost of Equity of Clasquin SA (ALCLA.PA) is 6.8%.
The Cost of Debt of Clasquin SA (ALCLA.PA) is 4.25%.

RangeSelected
Cost of equity5.5% - 8.1%6.8%
Tax rate27.6% - 29.8%28.7%
Cost of debt4.0% - 4.5%4.25%
WACC5.1% - 7.3%6.2%
WACC

ALCLA.PA WACC calculation

CategoryLowHigh
Long-term bond rate3.0%3.5%
Equity market risk premium5.8%6.8%
Adjusted beta0.420.6
Additional risk adjustments0.0%0.5%
Cost of equity5.5%8.1%
Tax rate27.6%29.8%
Debt/Equity ratio
0.180.18
Cost of debt4.0%4.5%
After-tax WACC5.1%7.3%
Selected WACC6.2%

ALCLA.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 ALCLA.PA:

cost_of_equity (6.80%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.42) + 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.