The WACC of Aubay SA (AUB.PA) is 8.9%.
Range | Selected | |
Cost of equity | 7.90% - 10.40% | 9.15% |
Tax rate | 27.60% - 29.30% | 28.45% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 7.7% - 10.2% | 8.9% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.84 | 0.94 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.90% | 10.40% |
Tax rate | 27.60% | 29.30% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 7.7% | 10.2% |
Selected WACC | 8.9% | |