DSY.PA
Dassault Systemes SE
Price:  
33.47 
EUR
Volume:  
1,092,543.00
France | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DSY.PA WACC - Weighted Average Cost of Capital

The WACC of Dassault Systemes SE (DSY.PA) is 8.5%.

The Cost of Equity of Dassault Systemes SE (DSY.PA) is 8.85%.
The Cost of Debt of Dassault Systemes SE (DSY.PA) is 4.25%.

Range Selected
Cost of equity 7.50% - 10.20% 8.85%
Tax rate 21.50% - 23.70% 22.60%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.2% - 9.8% 8.5%
WACC

DSY.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.78 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.20%
Tax rate 21.50% 23.70%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 4.50%
After-tax WACC 7.2% 9.8%
Selected WACC 8.5%