The WACC of Bassac (BASS.PA) is 5.1%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.30% | 7.05% |
| Tax rate | 28.00% - 28.50% | 28.25% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.4% - 5.8% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.48 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.30% |
| Tax rate | 28.00% | 28.50% |
| Debt/Equity ratio | 0.98 | 0.98 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.4% | 5.8% |
| Selected WACC | 5.1% | |