The WACC of Spineway SA (ALSPW.PA) is 4.0%.
Range | Selected | |
Cost of equity | 3.50% - 22.40% | 12.95% |
Tax rate | 25.90% - 27.10% | 26.50% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 3.7% - 4.2% | 4.0% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | -1.55 | 1.31 |
Additional risk adjustments | 9.5% | 10.0% |
Cost of equity | 3.50% | 22.40% |
Tax rate | 25.90% | 27.10% |
Debt/Equity ratio | 31 | 31 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 3.7% | 4.2% |
Selected WACC | 4.0% | |