MAU.PA
Etablissements Maurel et Prom SA
Price:  
5.08 
EUR
Volume:  
105,440.00
France | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAU.PA WACC - Weighted Average Cost of Capital

The WACC of Etablissements Maurel et Prom SA (MAU.PA) is 8.7%.

The Cost of Equity of Etablissements Maurel et Prom SA (MAU.PA) is 10.60%.
The Cost of Debt of Etablissements Maurel et Prom SA (MAU.PA) is 4.25%.

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%
WACC

MAU.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 1.04 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%