The WACC of ESI Group SA (ESI.PA) is 7.4%.
Range | Selected | |
Cost of equity | 5.70% - 9.60% | 7.65% |
Tax rate | 27.50% - 38.50% | 33.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.6% - 9.3% | 7.4% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.47 | 0.82 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.70% | 9.60% |
Tax rate | 27.50% | 38.50% |
Debt/Equity ratio | 0.05 | 0.05 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.6% | 9.3% |
Selected WACC | 7.4% | |