RCO.PA
Remy Cointreau SA
Price:  
48.94 
EUR
Volume:  
90,652.00
France | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCO.PA WACC - Weighted Average Cost of Capital

The WACC of Remy Cointreau SA (RCO.PA) is 6.4%.

The Cost of Equity of Remy Cointreau SA (RCO.PA) is 7.25%.
The Cost of Debt of Remy Cointreau SA (RCO.PA) is 5.00%.

Range Selected
Cost of equity 6.20% - 8.30% 7.25%
Tax rate 30.10% - 32.70% 31.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.6% - 7.2% 6.4%
WACC

RCO.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.55 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.30%
Tax rate 30.10% 32.70%
Debt/Equity ratio 0.28 0.28
Cost of debt 5.00% 5.00%
After-tax WACC 5.6% 7.2%
Selected WACC 6.4%

RCO.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 RCO.PA:

cost_of_equity (7.25%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.55) + 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.