The WACC of Les Hotels Baverez SA (ALLHB.PA) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.10% | 6.10% |
| Tax rate | 0.60% - 5.50% | 3.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.9% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.27 | 0.38 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.10% |
| Tax rate | 0.60% | 5.50% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.9% |
| Selected WACC | 6.0% | |