COUR.PA
Courtois SA
Price:  
121.00 
EUR
Volume:  
10.00
France | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COUR.PA WACC - Weighted Average Cost of Capital

The WACC of Courtois SA (COUR.PA) is 7.0%.

The Cost of Equity of Courtois SA (COUR.PA) is 5.95%.
The Cost of Debt of Courtois SA (COUR.PA) is 14.70%.

Range Selected
Cost of equity 5.20% - 6.70% 5.95%
Tax rate 21.10% - 22.20% 21.65%
Cost of debt 7.00% - 22.40% 14.70%
WACC 5.3% - 8.8% 7.0%
WACC

COUR.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.38 0.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 6.70%
Tax rate 21.10% 22.20%
Debt/Equity ratio 0.25 0.25
Cost of debt 7.00% 22.40%
After-tax WACC 5.3% 8.8%
Selected WACC 7.0%