WAVE.PA
Wavestone SA
Price:  
43.00 
EUR
Volume:  
24,728.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WAVE.PA WACC - Weighted Average Cost of Capital

The WACC of Wavestone SA (WAVE.PA) is 8.9%.

The Cost of Equity of Wavestone SA (WAVE.PA) is 9.40%.
The Cost of Debt of Wavestone SA (WAVE.PA) is 4.25%.

Range Selected
Cost of equity 8.20% - 10.60% 9.40%
Tax rate 28.60% - 32.50% 30.55%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.8% - 10.0% 8.9%
WACC

WAVE.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.9 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.60%
Tax rate 28.60% 32.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 4.50%
After-tax WACC 7.8% 10.0%
Selected WACC 8.9%