CAPLI.PA
Capelli SA
Price:  
19.85 
EUR
Volume:  
157.00
France | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAPLI.PA WACC - Weighted Average Cost of Capital

The WACC of Capelli SA (CAPLI.PA) is 7.3%.

The Cost of Equity of Capelli SA (CAPLI.PA) is 18.20%.
The Cost of Debt of Capelli SA (CAPLI.PA) is 8.95%.

Range Selected
Cost of equity 14.10% - 22.30% 18.20%
Tax rate 35.00% - 36.00% 35.50%
Cost of debt 5.30% - 12.60% 8.95%
WACC 4.8% - 9.8% 7.3%
WACC

CAPLI.PA WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 5.2% 6.2%
Adjusted beta 2.21 3
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.10% 22.30%
Tax rate 35.00% 36.00%
Debt/Equity ratio 7.3 7.3
Cost of debt 5.30% 12.60%
After-tax WACC 4.8% 9.8%
Selected WACC 7.3%