EXE.PA
Exel Industries SA
Price:  
42.00 
EUR
Volume:  
1,202.00
France | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXE.PA WACC - Weighted Average Cost of Capital

The WACC of Exel Industries SA (EXE.PA) is 6.8%.

The Cost of Equity of Exel Industries SA (EXE.PA) is 9.50%.
The Cost of Debt of Exel Industries SA (EXE.PA) is 4.25%.

Range Selected
Cost of equity 6.80% - 12.20% 9.50%
Tax rate 29.10% - 42.80% 35.95%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.3% - 8.4% 6.8%
WACC

EXE.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.65 1.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 12.20%
Tax rate 29.10% 42.80%
Debt/Equity ratio 0.64 0.64
Cost of debt 4.00% 4.50%
After-tax WACC 5.3% 8.4%
Selected WACC 6.8%