ALPRI.PA
Prismaflex International SA
Price:  
6.39 
EUR
Volume:  
119.00
France | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALPRI.PA WACC - Weighted Average Cost of Capital

The WACC of Prismaflex International SA (ALPRI.PA) is 5.1%.

The Cost of Equity of Prismaflex International SA (ALPRI.PA) is 7.45%.
The Cost of Debt of Prismaflex International SA (ALPRI.PA) is 5.00%.

Range Selected
Cost of equity 6.50% - 8.40% 7.45%
Tax rate 25.90% - 27.10% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 5.4% 5.1%
WACC

ALPRI.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.6 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 8.40%
Tax rate 25.90% 27.10%
Debt/Equity ratio 1.63 1.63
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 5.4%
Selected WACC 5.1%

ALPRI.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 ALPRI.PA:

cost_of_equity (7.45%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.6) + 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.