IDL.PA
ID Logistics SAS
Price:  
379.50 
EUR
Volume:  
4,333.00
France | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDL.PA WACC - Weighted Average Cost of Capital

The WACC of ID Logistics SAS (IDL.PA) is 6.1%.

The Cost of Equity of ID Logistics SAS (IDL.PA) is 7.65%.
The Cost of Debt of ID Logistics SAS (IDL.PA) is 5.00%.

Range Selected
Cost of equity 5.70% - 9.60% 7.65%
Tax rate 30.60% - 33.20% 31.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 7.4% 6.1%
WACC

IDL.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.46 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 9.60%
Tax rate 30.60% 33.20%
Debt/Equity ratio 0.54 0.54
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 7.4%
Selected WACC 6.1%