JBOG.PA WACC - Weighted Average Cost of Capital
The WACC of Jacques Bogart SA (JBOG.PA) is 4.7%.
| Range | Selected | |
| Cost of equity | 7.2% - 14.1% | 10.65% |
| Tax rate | 35.8% - 49.6% | 42.7% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 4.2% - 5.3% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.73 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.2% | 14.1% |
| Tax rate | 35.8% | 49.6% |
| Debt/Equity ratio | 3.21 | 3.21 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 4.2% | 5.3% |
| Selected WACC | 4.7% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| JBOG.PA | Jacques Bogart SA | 3.21 | 0.44 | 0.16 |
| CRL.L | Creightons PLC | 0.15 | 0.7 | 0.65 |
| ECILC.IS | EIS Eczacibasi Ilac Sinai ve Finansal Yatirimlar Sanayi ve Ticaret AS | 0.03 | 0.63 | 0.62 |
| ENV.MI | Enervit SpA | 0.15 | 0.15 | 0.14 |
| GLC.WA | Global Cosmed SA | 0.21 | 0.28 | 0.26 |
| LLQ.SW | Lalique Group SA | 0.25 | 0.89 | 0.78 |
| MSON B.ST | Midsona AB | 0.47 | 0.09 | 0.07 |
| SAR.AT | Gr Sarantis SA | 0.1 | 0.68 | 0.64 |
| SIS.L | Science in Sport PLC | 0.16 | 0.12 | 0.11 |
| W7L.L | Warpaint London PLC | 0.01 | 1.59 | 1.58 |
| Low | High | |
| Unlevered beta | 0.22 | 0.63 |
| Relevered beta | 0.6 | 1.73 |
| Adjusted relevered beta | 0.73 | 1.49 |
JBOG.PA's CAPM model and how its cost of Equity is calculated
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 JBOG.PA:
cost_of_equity (10.65%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.73) + 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.