The WACC of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.00% | 7.05% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.53 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.00% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.9% |
| Selected WACC | 7.0% | |