SEV.PA
Suez SA
Price:  
19.83 
EUR
Volume:  
195,090.00
France | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEV.PA WACC - Weighted Average Cost of Capital

The WACC of Suez SA (SEV.PA) is 5.5%.

The Cost of Equity of Suez SA (SEV.PA) is 7.80%.
The Cost of Debt of Suez SA (SEV.PA) is 5.30%.

Range Selected
Cost of equity 6.60% - 9.00% 7.80%
Tax rate 29.30% - 32.40% 30.85%
Cost of debt 4.00% - 6.60% 5.30%
WACC 4.5% - 6.6% 5.5%
WACC

SEV.PA WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 5.2% 6.2%
Adjusted beta 0.76 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.00%
Tax rate 29.30% 32.40%
Debt/Equity ratio 1.18 1.18
Cost of debt 4.00% 6.60%
After-tax WACC 4.5% 6.6%
Selected WACC 5.5%