ALKER.PA
Media-Maker SpA
Price:  
1.50 
EUR
Volume:  
2.00
Italy | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALKER.PA WACC - Weighted Average Cost of Capital

The WACC of Media-Maker SpA (ALKER.PA) is 4.5%.

The Cost of Equity of Media-Maker SpA (ALKER.PA) is 6.50%.
The Cost of Debt of Media-Maker SpA (ALKER.PA) is 5.00%.

Range Selected
Cost of equity 5.20% - 7.80% 6.50%
Tax rate 18.00% - 23.50% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 4.7% 4.5%
WACC

ALKER.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.38 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 7.80%
Tax rate 18.00% 23.50%
Debt/Equity ratio 3.49 3.49
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 4.7%
Selected WACC 4.5%