ESI.PA
ESI Group SA
Price:  
154.00 
EUR
Volume:  
402.00
France | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESI.PA WACC - Weighted Average Cost of Capital

The WACC of ESI Group SA (ESI.PA) is 7.4%.

The Cost of Equity of ESI Group SA (ESI.PA) is 7.65%.
The Cost of Debt of ESI Group SA (ESI.PA) is 5.00%.

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%
WACC

ESI.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.47 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%