The WACC of 2Crsi SA (2CRSI.PA) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.70% - 12.30% | 10.00% |
| Tax rate | 11.40% - 16.90% | 14.15% |
| Cost of debt | 4.00% - 15.90% | 9.95% |
| WACC | 5.3% - 12.9% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.74 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 12.30% |
| Tax rate | 11.40% | 16.90% |
| Debt/Equity ratio | 1.43 | 1.43 |
| Cost of debt | 4.00% | 15.90% |
| After-tax WACC | 5.3% | 12.9% |
| Selected WACC | 9.1% | |