ELIOR.PA
Elior Group SA
Price:  
2.64 
EUR
Volume:  
808,028.00
France | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELIOR.PA WACC - Weighted Average Cost of Capital

The WACC of Elior Group SA (ELIOR.PA) is 9.4%.

The Cost of Equity of Elior Group SA (ELIOR.PA) is 11.75%.
The Cost of Debt of Elior Group SA (ELIOR.PA) is 9.45%.

Range Selected
Cost of equity 10.20% - 13.30% 11.75%
Tax rate 9.00% - 14.50% 11.75%
Cost of debt 4.10% - 14.80% 9.45%
WACC 5.9% - 12.9% 9.4%
WACC

ELIOR.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 1.24 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.20% 13.30%
Tax rate 9.00% 14.50%
Debt/Equity ratio 1.95 1.95
Cost of debt 4.10% 14.80%
After-tax WACC 5.9% 12.9%
Selected WACC 9.4%