WLN.PA
Worldline SA
Price:  
5.43 
EUR
Volume:  
455,088.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WLN.PA WACC - Weighted Average Cost of Capital

The WACC of Worldline SA (WLN.PA) is 4.8%.

The Cost of Equity of Worldline SA (WLN.PA) is 8.35%.
The Cost of Debt of Worldline SA (WLN.PA) is 4.25%.

Range Selected
Cost of equity 5.80% - 10.90% 8.35%
Tax rate 16.20% - 24.70% 20.45%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.1% - 5.6% 4.8%
WACC

WLN.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.48 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 10.90%
Tax rate 16.20% 24.70%
Debt/Equity ratio 2.45 2.45
Cost of debt 4.00% 4.50%
After-tax WACC 4.1% 5.6%
Selected WACC 4.8%