The WACC of Rougier SA (ALRGR.PA) is 7.9%.
| Range | Selected | |
| Cost of equity | 9.60% - 13.00% | 11.30% |
| Tax rate | 5.00% - 6.60% | 5.80% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.9% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.13 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 13.00% |
| Tax rate | 5.00% | 6.60% |
| Debt/Equity ratio | 0.89 | 0.89 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.9% | 8.9% |
| Selected WACC | 7.9% | |