FI
Franks International NV
Price:  
149.49 
USD
Volume:  
2,461,399.00
Netherlands | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FI WACC - Weighted Average Cost of Capital

The WACC of Franks International NV (FI) is 6.3%.

The Cost of Equity of Franks International NV (FI) is 6.95%.
The Cost of Debt of Franks International NV (FI) is 4.70%.

Range Selected
Cost of equity 5.80% - 8.10% 6.95%
Tax rate 18.70% - 19.10% 18.90%
Cost of debt 4.00% - 5.40% 4.70%
WACC 5.3% - 7.4% 6.3%
WACC

FI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.42 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.10%
Tax rate 18.70% 19.10%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.00% 5.40%
After-tax WACC 5.3% 7.4%
Selected WACC 6.3%