NACON.PA
Nacon SAS
Price:  
0.78 
EUR
Volume:  
103,741.00
France | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NACON.PA WACC - Weighted Average Cost of Capital

The WACC of Nacon SAS (NACON.PA) is 6.0%.

The Cost of Equity of Nacon SAS (NACON.PA) is 8.75%.
The Cost of Debt of Nacon SAS (NACON.PA) is 5.30%.

Range Selected
Cost of equity 6.30% - 11.20% 8.75%
Tax rate 20.10% - 24.40% 22.25%
Cost of debt 4.00% - 6.60% 5.30%
WACC 4.5% - 7.5% 6.0%
WACC

NACON.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.56 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 11.20%
Tax rate 20.10% 24.40%
Debt/Equity ratio 1.43 1.43
Cost of debt 4.00% 6.60%
After-tax WACC 4.5% 7.5%
Selected WACC 6.0%

NACON.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 NACON.PA:

cost_of_equity (8.75%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.56) + 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.