Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
As of today (2026-08-27), Antin Infrastructure Partners's weighted average cost of capital is 8.31%%. Antin Infrastructure Partners's ROIC % is 46.00% (calculated using TTM income statement data).
Antin Infrastructure Partners generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
For a comprehensive WACC calculation, please access the WACC Calculator.
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Antin Infrastructure Partners's weighted average cost of capital is 8.31%%. Antin Infrastructure Partners's ROIC % is 46.00% (calculated using TTM income statement data).
Antin Infrastructure Partners generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
Related Terms
Antin Infrastructure Partners WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Asset Management subindustry, Antin Infrastructure Partners's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Antin Infrastructure Partners WACC % vs Asset Management Industry
For the Asset Management industry and Financial Services sector, Antin Infrastructure Partners's WACC % distribution charts can be found below:
* The bar in red indicates where Antin Infrastructure Partners's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Antin Infrastructure Partners's market capitalization (E) is €1603.440 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, Antin Infrastructure Partners's latest one-year semi-annual average Book Value of Debt (D) is €71.5453 Mil.
a) weight of equity = E / (E + D) = 1603.440 / (1603.440 + 71.5453) = 0.9573
b) weight of debt = D / (E + D) = 71.5453 / (1603.440 + 71.5453) = 0.0427
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 3.68%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Antin Infrastructure Partners's beta is 0.7967.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 3.68% + 0.7967 * 6% = 8.4602%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, Antin Infrastructure Partners's interest expense (positive number) was €4.917 Mil. Its total Book Value of Debt (D) is €71.5453 Mil.
Cost of Debt = 4.917 / 71.5453 = 6.8726%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 41.256 / 148.167 = 27.84%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Antin Infrastructure Partners (XPAR:ANTIN) has a WACC % of 8.31% as of Aug. 27, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Antin Infrastructure Partners and its competitors. This is near median its historical median of 8.52. Over the past decade, Antin Infrastructure Partners' WACC % has ranged from 1.72 to 12.74. According to the industry distribution chart, Antin Infrastructure Partners ranks #815 out of 1650 companies in the Asset Management industry, placing it in the top 49.4%.
Is Antin Infrastructure Partners' WACC % too high?
Antin Infrastructure Partners' current WACC % of 8.31% is near median its 10-year median of 8.52. Over the past 10 years, this metric has ranged from a low of 1.72 to a high of 12.74. The Asset Management industry median WACC % is 8.38. Antin Infrastructure Partners' value of 8.31% is 0.8% below this industry median. Based on the distribution chart, Antin Infrastructure Partners ranks #815 out of 1650 companies in the Asset Management industry, which is above the industry midpoint. Overall, Antin Infrastructure Partners has a GF Score™ of 94/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Antin Infrastructure Partners' WACC % compare to BLK and BX?
According to the Asset Management industry distribution chart, Antin Infrastructure Partners ranks #815 out of 1650 companies for WACC %. This puts Antin Infrastructure Partners in the upper half of its industry. The industry median WACC % is 8.38. Antin Infrastructure Partners' value of 8.31% is 0.8% below this benchmark. Historically, Antin Infrastructure Partners' own WACC % has ranged from 1.72 to 12.74 over the past decade. While the company's 10-year median is 8.52 vs. the industry median of 8.38, Antin Infrastructure Partners has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for an Asset Management company?
The median WACC % among Asset Management companies is 8.38, based on 1,650 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Antin Infrastructure Partners's current WACC % of 8.31% is 0.8% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Antin Infrastructure Partners and its competitors. For the Asset Management industry, the median WACC % is 8.38 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Antin Infrastructure Partners's current WACC % is 8.31%, which is near median its own 10-year median of 8.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Antin Infrastructure Partners stock overvalued right now?
Based on GuruFocus' analysis, Antin Infrastructure Partners (XPAR:ANTIN) is currently considered Modestly Undervalued. The stock's GF Value™ is €12.41, compared to a current price of €8.98 — trading 27.6% below its estimated fair value. The current WACC % is 8.31%, which is near median its 10-year median of 8.52 and 0.8% below the Asset Management industry median of 8.38. Antin Infrastructure Partners' overall GF Score™ is 94/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Antin Infrastructure Partners (XPAR:ANTIN), the current WACC % is 8.31% as of Aug. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Antin Infrastructure Partners (XPAR:ANTIN) Overvalued in 2026?
Based on GuruFocus' analysis, Antin Infrastructure Partners stock appears to be undervalued.
The current stock price of €8.98 is trading 27.6% below its estimated GF Value™ of €12.41.
GuruFocus considers Antin Infrastructure Partners to be Modestly Undervalued.
Key valuation signals for XPAR:ANTIN:
WACC %: 8.31% (near median its 10-year median of 8.52)
GF Value™: €12.41 vs. price of €8.98 (27.6% below fair value)
Industry Position: 0.8% below the Asset Management median (#815 of 1650)
No single metric tells the full story. See the XPAR:ANTIN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Antin Infrastructure Partners is an independent private equity firm focused on infrastructure investments. It manages multiple funds that invest in infrastructure projects in Europe and North America, targeting sectors such as energy and environment, digital, transportation, and social infrastructure, with the objective of generating risk-adjusted returns for investors. The majority of the company's revenue is derived from the Management fees. Geographically, it generates the maximum revenue from France.
94GF Score
Get the complete analysis for XPAR:ANTIN
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XPAR:ANTIN has been successfully added to your 
