ALDEL.PA WACC - Weighted Average Cost of Capital

The WACC of Delfingen Industry SA (ALDEL.PA) is 4.3%.

The Cost of Equity of Delfingen Industry SA (ALDEL.PA) is 9.20%.

The Cost of Debt of Delfingen Industry SA (ALDEL.PA) is 4.25%.

	Range	Selected
Cost of equity	6.80% - 11.60%	9.20%
Tax rate	34.30% - 45.30%	39.80%
Cost of debt	4.00% - 4.50%	4.25%
WACC	3.7% - 4.9%	4.3%

WACC

ALDEL.PA WACC calculation

Category	Low	High

Long-term bond rate	3.0%	3.5%
Equity market risk premium	5.8%	6.8%
Adjusted beta	0.66	1.12

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	11.60%

Tax rate	34.30%	45.30%
Debt/Equity ratio	2.82	2.82
Cost of debt	4.00%	4.50%

After-tax WACC	3.7%	4.9%


Selected WACC	4.3%

ALDEL.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 ALDEL.PA:

cost_of_equity (9.20%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.66) + 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.