The WACC of Passat SA (PSAT.PA) is 7.9%.
Range | Selected | |
Cost of equity | 6.70% - 12.30% | 9.50% |
Tax rate | 23.10% - 24.60% | 23.85% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.9% - 9.9% | 7.9% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.63 | 1.21 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.70% | 12.30% |
Tax rate | 23.10% | 24.60% |
Debt/Equity ratio | 0.37 | 0.37 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.9% | 9.9% |
Selected WACC | 7.9% | |