ALSAF.PA
Safe Orthopaedics SA
Price:  
0.06 
EUR
Volume:  
297,981.00
France | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALSAF.PA WACC - Weighted Average Cost of Capital

The WACC of Safe Orthopaedics SA (ALSAF.PA) is 7.0%.

The Cost of Equity of Safe Orthopaedics SA (ALSAF.PA) is 36.20%.
The Cost of Debt of Safe Orthopaedics SA (ALSAF.PA) is 9.25%.

Range Selected
Cost of equity 5.00% - 67.40% 36.20%
Tax rate 25.90% - 27.10% 26.50%
Cost of debt 7.00% - 11.50% 9.25%
WACC 5.2% - 8.9% 7.0%
WACC

ALSAF.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta -6.19 3.72
Additional risk adjustments 38.0% 38.5%
Cost of equity 5.00% 67.40%
Tax rate 25.90% 27.10%
Debt/Equity ratio 111.05 111.05
Cost of debt 7.00% 11.50%
After-tax WACC 5.2% 8.9%
Selected WACC 7.0%