The WACC of Ardagh Group SA (ARD) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.70% | 9.20% |
| Tax rate | 27.00% - 27.00% | 27.00% |
| Cost of debt | 5.00% - 9.10% | 7.05% |
| WACC | 5.5% - 8.5% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.08 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.70% |
| Tax rate | 27.00% | 27.00% |
| Debt/Equity ratio | 1.17 | 1.17 |
| Cost of debt | 5.00% | 9.10% |
| After-tax WACC | 5.5% | 8.5% |
| Selected WACC | 7.0% | |