The WACC of Proactis SA (PROAC.PA) is 7.9%.
Range | Selected | |
Cost of equity | 5.30% - 7.40% | 6.35% |
Tax rate | 4.80% - 11.90% | 8.35% |
Cost of debt | 4.00% - 98.30% | 51.15% |
WACC | 5.2% - 10.6% | 7.9% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.31 | 0.42 |
Additional risk adjustments | 0.5% | 1.0% |
Cost of equity | 5.30% | 7.40% |
Tax rate | 4.80% | 11.90% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 4.00% | 98.30% |
After-tax WACC | 5.2% | 10.6% |
Selected WACC | 7.9% | |