The WACC of Etablissements Maurel et Prom SA (MAU.PA) is 8.7%.
Range | Selected | |
Cost of equity | 9.10% - 12.10% | 10.60% |
Tax rate | 25.90% - 27.10% | 26.50% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 7.5% - 9.9% | 8.7% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 1.04 | 1.19 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.10% | 12.10% |
Tax rate | 25.90% | 27.10% |
Debt/Equity ratio | 0.34 | 0.34 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 7.5% | 9.9% |
Selected WACC | 8.7% | |