XIL.PA
Xilam Animation SA
Price:  
4.04 
EUR
Volume:  
6,105.00
France | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XIL.PA WACC - Weighted Average Cost of Capital

The WACC of Xilam Animation SA (XIL.PA) is 5.5%.

The Cost of Equity of Xilam Animation SA (XIL.PA) is 5.95%.
The Cost of Debt of Xilam Animation SA (XIL.PA) is 6.10%.

Range Selected
Cost of equity 4.80% - 7.10% 5.95%
Tax rate 16.40% - 17.30% 16.85%
Cost of debt 4.00% - 8.20% 6.10%
WACC 4.1% - 7.0% 5.5%
WACC

XIL.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.32 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 7.10%
Tax rate 16.40% 17.30%
Debt/Equity ratio 0.88 0.88
Cost of debt 4.00% 8.20%
After-tax WACC 4.1% 7.0%
Selected WACC 5.5%