The WACC of EO2 SA (ALEO2.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.20% - 13.10% | 9.65% |
| Tax rate | 31.10% - 35.20% | 33.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 7.0% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.55 | 1.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 13.10% |
| Tax rate | 31.10% | 35.20% |
| Debt/Equity ratio | 1.64 | 1.64 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 7.0% |
| Selected WACC | 5.7% | |