FGA.PA
Figeac Aero SARL
Price:  
9.74 
EUR
Volume:  
19,557.00
France | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FGA.PA WACC - Weighted Average Cost of Capital

The WACC of Figeac Aero SARL (FGA.PA) is 10.1%.

The Cost of Equity of Figeac Aero SARL (FGA.PA) is 8.95%.
The Cost of Debt of Figeac Aero SARL (FGA.PA) is 12.00%.

Range Selected
Cost of equity 7.70% - 10.20% 8.95%
Tax rate 3.60% - 5.30% 4.45%
Cost of debt 4.00% - 20.00% 12.00%
WACC 5.8% - 14.5% 10.1%
WACC

FGA.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.8 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.20%
Tax rate 3.60% 5.30%
Debt/Equity ratio 0.96 0.96
Cost of debt 4.00% 20.00%
After-tax WACC 5.8% 14.5%
Selected WACC 10.1%

FGA.PA's CAPM model and how its cost of Equity is calculated

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 FGA.PA:

cost_of_equity (8.95%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.8) + 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.