CRTO.PA WACC - Weighted Average Cost of Capital
The WACC of Caisse Reg Cred Agric Mut Tourain Poitou (CRTO.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.9% - 8.0% | 6.95% |
| Tax rate | 10.8% - 15.6% | 13.2% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.4% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.5 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.9% | 8.0% |
| Tax rate | 10.8% | 15.6% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.4% | 6.8% |
| Selected WACC | 6.1% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| CRTO.PA | Caisse Reg Cred Agric Mut Tourain Poitou | 0.49 | 0.26 | 0.18 |
| CAT31.PA | Caisse Regionale de Credit Agricole Mutuel Toulouse 31 SC | 1.11 | 0.36 | 0.18 |
| CMO.PA | Credit Agricole du Morbihan SC | 0.3 | 0.23 | 0.18 |
| CRAV.PA | Caisse Regionale de Credit Agricole Mutuel Atlantique Vendee SC | 2.91 | 0.16 | 0.05 |
| CRLA.PA | Caisse Regionale de Credit Agricole Mutuel du Languedoc | 1.46 | 0.48 | 0.21 |
| CRLO.PA | Caisse Regionale de Credit Agricole Mutuel Loire Haute-Loire | 0.51 | 0.43 | 0.3 |
| CRSU.PA | Caisse Regionale De Credit Agricole Mutuel Sud Rhone Alpes | 0.93 | 0.55 | 0.3 |
| LOLB.CO | Lollands Bank A/S | 0.1 | 0.34 | 0.31 |
| SGKN.SW | St Galler Kantonalbank AG | 3.26 | 0.3 | 0.08 |
| VVL.OL | Voss Veksel og Landmandsbank ASA | 1.18 | 0.56 | 0.27 |
| Low | High | |
| Unlevered beta | 0.18 | 0.24 |
| Relevered beta | 0.25 | 0.39 |
| Adjusted relevered beta | 0.5 | 0.59 |
CRTO.PA's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for CRTO.PA:
cost_of_equity (6.95%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.5) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.