The WACC of MR Bricolage SA (ALMRB.PA) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.30% | 10.45% |
| Tax rate | 8.20% - 12.80% | 10.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.1% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.96 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.30% |
| Tax rate | 8.20% | 12.80% |
| Debt/Equity ratio | 1.03 | 1.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 8.1% |
| Selected WACC | 7.1% | |