The WACC of Hopscotch Groupe SA (ALHOP.PA) is 5.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.00% | 7.80% |
| Tax rate | 27.70% - 28.90% | 28.30% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.5% - 5.7% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.62 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.00% |
| Tax rate | 27.70% | 28.90% |
| Debt/Equity ratio | 1.3 | 1.3 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.5% | 5.7% |
| Selected WACC | 5.1% | |