ALCOI.PA
Coil NV
Price:  
3.04 
EUR
Volume:  
1,577.00
Belgium | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALCOI.PA WACC - Weighted Average Cost of Capital

The WACC of Coil NV (ALCOI.PA) is 6.0%.

The Cost of Equity of Coil NV (ALCOI.PA) is 6.70%.
The Cost of Debt of Coil NV (ALCOI.PA) is 5.00%.

Range Selected
Cost of equity 5.80% - 7.60% 6.70%
Tax rate 2.00% - 3.90% 2.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 6.5% 6.0%
WACC

ALCOI.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.48 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.60%
Tax rate 2.00% 3.90%
Debt/Equity ratio 0.64 0.64
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 6.5%
Selected WACC 6.0%