ALDNE.PA
Dont Nod Entertainment SA
Price:  
1.20 
EUR
Volume:  
42,499.00
France | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALDNE.PA WACC - Weighted Average Cost of Capital

The WACC of Dont Nod Entertainment SA (ALDNE.PA) is 5.8%.

The Cost of Equity of Dont Nod Entertainment SA (ALDNE.PA) is 6.30%.
The Cost of Debt of Dont Nod Entertainment SA (ALDNE.PA) is 5.00%.

Range Selected
Cost of equity 5.30% - 7.30% 6.30%
Tax rate 25.90% - 27.10% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.6% 5.8%
WACC

ALDNE.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.39 0.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 7.30%
Tax rate 25.90% 27.10%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.6%
Selected WACC 5.8%