SMCP.PA
SMCP SA
Price:  
3.38 
EUR
Volume:  
149,933.00
France | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMCP.PA WACC - Weighted Average Cost of Capital

The WACC of SMCP SA (SMCP.PA) is 8.6%.

The Cost of Equity of SMCP SA (SMCP.PA) is 7.65%.
The Cost of Debt of SMCP SA (SMCP.PA) is 13.50%.

Range Selected
Cost of equity 5.90% - 9.40% 7.65%
Tax rate 30.50% - 34.30% 32.40%
Cost of debt 4.00% - 23.00% 13.50%
WACC 3.6% - 13.6% 8.6%
WACC

SMCP.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 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 9.40%
Tax rate 30.50% 34.30%
Debt/Equity ratio 2.92 2.92
Cost of debt 4.00% 23.00%
After-tax WACC 3.6% 13.6%
Selected WACC 8.6%