The WACC of NSC Groupe SA (ALNSC.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.60% | 6.45% |
| Tax rate | 3.10% - 8.30% | 5.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.39 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.60% |
| Tax rate | 3.10% | 8.30% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.4% |
| Selected WACC | 5.8% | |