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