FI
Franks International NV
Price:  
150.35 
USD
Volume:  
2,168,328.00
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 7.3%.

The Cost of Equity of Franks International NV (FI) is 8.15%.
The Cost of Debt of Franks International NV (FI) is 4.70%.

Range Selected
Cost of equity 7.00% - 9.30% 8.15%
Tax rate 18.70% - 19.10% 18.90%
Cost of debt 4.00% - 5.40% 4.70%
WACC 6.3% - 8.3% 7.3%
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 0.68 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.30%
Tax rate 18.70% 19.10%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.00% 5.40%
After-tax WACC 6.3% 8.3%
Selected WACC 7.3%