GREV.PA
Musee Grevin SA
Price:  
66.00 
EUR
Volume:  
2,642.00
France | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GREV.PA WACC - Weighted Average Cost of Capital

The WACC of Musee Grevin SA (GREV.PA) is 6.1%.

The Cost of Equity of Musee Grevin SA (GREV.PA) is 6.50%.
The Cost of Debt of Musee Grevin SA (GREV.PA) is 5.00%.

Range Selected
Cost of equity 5.50% - 7.50% 6.50%
Tax rate 13.00% - 23.70% 18.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 6.9% 6.1%
WACC

GREV.PA WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 5.2% 6.2%
Adjusted beta 0.45 0.54
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.50% 7.50%
Tax rate 13.00% 23.70%
Debt/Equity ratio 0.2 0.2
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 6.9%
Selected WACC 6.1%