ICAD.PA
Icade SA
Price:  
22.48 
EUR
Volume:  
114,799.00
France | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICAD.PA WACC - Weighted Average Cost of Capital

The WACC of Icade SA (ICAD.PA) is 7.1%.

The Cost of Equity of Icade SA (ICAD.PA) is 12.75%.
The Cost of Debt of Icade SA (ICAD.PA) is 5.30%.

Range Selected
Cost of equity 9.60% - 15.90% 12.75%
Tax rate 1.90% - 2.50% 2.20%
Cost of debt 4.00% - 6.60% 5.30%
WACC 5.3% - 8.8% 7.1%
WACC

ICAD.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 1.13 1.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 15.90%
Tax rate 1.90% 2.50%
Debt/Equity ratio 2.95 2.95
Cost of debt 4.00% 6.60%
After-tax WACC 5.3% 8.8%
Selected WACC 7.1%