The WACC of Exclusive Networks SAS (EXN.PA) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.30% | 8.40% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.4% - 7.8% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.78 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.30% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.4% | 7.8% |
| Selected WACC | 7.1% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for EXN.PA:
cost_of_equity (8.40%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.78) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.