The WACC of Aurea SA (AURE.PA) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 13.10% | 9.95% |
| Tax rate | 16.40% - 18.40% | 17.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 8.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.66 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 13.10% |
| Tax rate | 16.40% | 18.40% |
| Debt/Equity ratio | 1.29 | 1.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 8.0% |
| Selected WACC | 6.7% | |