The WACC of M2i SA (ALMII.PA) is 5.8%.
Range | Selected | |
Cost of equity | 5.10% - 7.80% | 6.45% |
Tax rate | 6.70% - 18.30% | 12.50% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.0% - 6.7% | 5.8% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.37 | 0.55 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.10% | 7.80% |
Tax rate | 6.70% | 18.30% |
Debt/Equity ratio | 0.42 | 0.42 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.0% | 6.7% |
Selected WACC | 5.8% | |