The WACC of Charwood Energy SA (ALCWE.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.20% | 7.40% |
| Tax rate | 27.10% - 30.20% | 28.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 7.4% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.61 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.20% |
| Tax rate | 27.10% | 30.20% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 7.4% |
| Selected WACC | 6.8% | |