The WACC of Assystem SA (ASY.PA) is 5.8%.
Range | Selected | |
Cost of equity | 5.10% - 7.20% | 6.15% |
Tax rate | 17.60% - 21.00% | 19.30% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.9% - 6.6% | 5.8% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.27 | 0.4 |
Additional risk adjustments | 0.5% | 1.0% |
Cost of equity | 5.10% | 7.20% |
Tax rate | 17.60% | 21.00% |
Debt/Equity ratio | 0.22 | 0.22 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.9% | 6.6% |
Selected WACC | 5.8% | |