The WACC of EO2 SA (ALEO2.PA) is 6.3%.
| Range | Selected | |
| Cost of equity | 9.80% - 12.60% | 11.20% |
| Tax rate | 31.10% - 35.20% | 33.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 6.8% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.17 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 12.60% |
| Tax rate | 31.10% | 35.20% |
| Debt/Equity ratio | 1.62 | 1.62 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 6.8% |
| Selected WACC | 6.3% | |