GUI.PA
Guillemot Corporation SA
Price:  
6.82 
EUR
Volume:  
8,869.00
France | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GUI.PA WACC - Weighted Average Cost of Capital

The WACC of Guillemot Corporation SA (GUI.PA) is 6.8%.

The Cost of Equity of Guillemot Corporation SA (GUI.PA) is 7.05%.
The Cost of Debt of Guillemot Corporation SA (GUI.PA) is 5.00%.

Range Selected
Cost of equity 6.00% - 8.10% 7.05%
Tax rate 10.90% - 13.70% 12.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.7% 6.8%
WACC

GUI.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.52 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.10%
Tax rate 10.90% 13.70%
Debt/Equity ratio 0.09 0.09
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.7%
Selected WACC 6.8%