RIN.PA
Vilmorin & Cie SA
Price:  
63.70 
EUR
Volume:  
9,348.00
France | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RIN.PA WACC - Weighted Average Cost of Capital

The WACC of Vilmorin & Cie SA (RIN.PA) is 5.7%.

The Cost of Equity of Vilmorin & Cie SA (RIN.PA) is 6.80%.
The Cost of Debt of Vilmorin & Cie SA (RIN.PA) is 5.00%.

Range Selected
Cost of equity 5.80% - 7.80% 6.80%
Tax rate 11.20% - 13.70% 12.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.2% 5.7%
WACC

RIN.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.49 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.80%
Tax rate 11.20% 13.70%
Debt/Equity ratio 0.9 0.9
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.2%
Selected WACC 5.7%