The WACC of Guerbet SA (GBT.PA) is 8.2%.
| Range | Selected | |
| Cost of equity | 11.70% - 16.60% | 14.15% |
| Tax rate | 24.00% - 29.00% | 26.50% |
| Cost of debt | 4.00% - 11.50% | 7.75% |
| WACC | 5.7% - 10.8% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.49 | 1.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.70% | 16.60% |
| Tax rate | 24.00% | 29.00% |
| Debt/Equity ratio | 2.27 | 2.27 |
| Cost of debt | 4.00% | 11.50% |
| After-tax WACC | 5.7% | 10.8% |
| Selected WACC | 8.2% | |
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 GBT.PA:
cost_of_equity (14.15%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (1.49) + 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.