The WACC of LNA Sante SA (LNA.PA) is 5.3%.
| Range | Selected | |
| Cost of equity | 9.60% - 14.30% | 11.95% |
| Tax rate | 38.90% - 40.30% | 39.60% |
| Cost of debt | 4.00% - 6.60% | 5.30% |
| WACC | 4.2% - 6.5% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.13 | 1.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 14.30% |
| Tax rate | 38.90% | 40.30% |
| Debt/Equity ratio | 3.1 | 3.1 |
| Cost of debt | 4.00% | 6.60% |
| After-tax WACC | 4.2% | 6.5% |
| Selected WACC | 5.3% | |
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 LNA.PA:
cost_of_equity (11.95%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (1.13) + 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.