Skip to content

COTY INC (COTY) — WACC Analysis

WACC Breakdown

COTY INC (COTY) has a weighted average cost of capital (WACC) of 7.7%. The cost of equity is 9.5%, derived from a beta of 1.21 and a risk-free rate of 4.7%. The after-tax cost of debt is 6.3%. The capital structure is 42.9% equity and 57.1% debt.

Interpretation

A WACC of 7.7% suggests that the market views COTY INC as relatively low-risk, with a lower cost of financing.

Investors can compare COTY's WACC of 7.7% against industry peers to gauge its relative financing costs. A beta of 1.21 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

COTY WACC: 7.69% for COTY INC

Current inputs imply a 9.50% cost of equity and a 6.32% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

COTY INC Common Stock (COTY) WACC Results
Weighted Average Cost of Capital
7.69%
Cost of Equity
9.50%
Risk-Free Rate4.68%
Beta1.21
Market Risk Premium4.23%
Cost of Debt
6.32%
Pre-Tax Cost of Debt6.32%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 42.95%($2421.28M)
Debt: 57.05%($3216.20M)
Equity Component
4.08%
42.95% × 9.50%
Debt Component
3.61%
57.05% × 6.32%

COTY INC (COTY) WACC in context

COTY INC (COTY) currently screens with an estimated WACC of 7.69%. That blends a 9.50% cost of equity, a 6.32% pre-tax cost of debt, and a 42.95% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What COTY WACC implies

A 7.69% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates COTY

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.21 and equity accounts for 42.95% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.