BN.PA
Danone SA
Price:  
65.24 
EUR
Volume:  
1,033,859.00
France | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BN.PA WACC - Weighted Average Cost of Capital

The WACC of Danone SA (BN.PA) is 5.9%.

The Cost of Equity of Danone SA (BN.PA) is 6.70%.
The Cost of Debt of Danone SA (BN.PA) is 5.50%.

Range Selected
Cost of equity 5.70% - 7.70% 6.70%
Tax rate 30.20% - 35.40% 32.80%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.9% - 6.9% 5.9%
WACC

BN.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.47 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.70%
Tax rate 30.20% 35.40%
Debt/Equity ratio 0.35 0.35
Cost of debt 4.00% 7.00%
After-tax WACC 4.9% 6.9%
Selected WACC 5.9%