GALIM.PA
Galimmo SCA
Price:  
14.83 
EUR
Volume:  
10.00
France | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GALIM.PA WACC - Weighted Average Cost of Capital

The WACC of Galimmo SCA (GALIM.PA) is 5.2%.

The Cost of Equity of Galimmo SCA (GALIM.PA) is 6.05%.
The Cost of Debt of Galimmo SCA (GALIM.PA) is 4.25%.

Range Selected
Cost of equity 5.10% - 7.00% 6.05%
Tax rate 24.60% - 26.60% 25.60%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.5% - 5.9% 5.2%
WACC

GALIM.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.36 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.00%
Tax rate 24.60% 26.60%
Debt/Equity ratio 0.43 0.43
Cost of debt 4.00% 4.50%
After-tax WACC 4.5% 5.9%
Selected WACC 5.2%

GALIM.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 GALIM.PA:

cost_of_equity (6.05%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.36) + 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.