The WACC of Capelli SA (ALCAP.PA) is 4.6%.
| Range | Selected | |
| Cost of equity | 12.30% - 23.60% | 17.95% |
| Tax rate | 21.80% - 46.00% | 33.90% |
| Cost of debt | 6.50% - 7.00% | 6.75% |
| WACC | 5.2% - 4.1% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.59 | 2.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.30% | 23.60% |
| Tax rate | 21.80% | 46.00% |
| Debt/Equity ratio | 67.8 | 67.8 |
| Cost of debt | 6.50% | 7.00% |
| After-tax WACC | 5.2% | 4.1% |
| Selected WACC | 4.6% | |