The WACC of Gascogne SA (ALBI.PA) is 7.6%.
| Range | Selected | |
| Cost of equity | 9.40% - 15.10% | 12.25% |
| Tax rate | 5.00% - 8.00% | 6.50% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.1% - 9.0% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.1 | 1.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 15.10% |
| Tax rate | 5.00% | 8.00% |
| Debt/Equity ratio | 1.42 | 1.42 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.1% | 9.0% |
| Selected WACC | 7.6% | |