The WACC of Danone SA (BN.PA) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.70% | 6.70% |
| Tax rate | 30.20% - 35.40% | 32.80% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.9% - 6.9% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.47 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.70% |
| Tax rate | 30.20% | 35.40% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.9% | 6.9% |
| Selected WACC | 5.9% | |