The WACC of DBT SA (ALDBT.PA) is 5.7%.
Range | Selected | |
Cost of equity | 6.80% - 8.90% | 7.85% |
Tax rate | 0.20% - 1.00% | 0.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.4% - 5.9% | 5.7% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.66 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 8.90% |
Tax rate | 0.20% | 1.00% |
Debt/Equity ratio | 3.18 | 3.18 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.4% | 5.9% |
Selected WACC | 5.7% | |