The WACC of Grolleau SA (ALGRO.PA) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.00% | 7.20% |
| Tax rate | 19.80% - 24.10% | 21.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.3% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.59 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.00% |
| Tax rate | 19.80% | 24.10% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.3% |
| Selected WACC | 5.9% | |