The WACC of Coil NV (ALCOI.PA) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.80% | 6.75% |
| Tax rate | 2.00% - 3.90% | 2.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.6% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.46 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.80% |
| Tax rate | 2.00% | 3.90% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.6% |
| Selected WACC | 6.0% | |