The WACC of Carmila SA (CARM.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.00% | 7.80% |
| Tax rate | 11.80% - 19.30% | 15.55% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 4.8% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.62 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.00% |
| Tax rate | 11.80% | 19.30% |
| Debt/Equity ratio | 1.36 | 1.36 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 4.8% | 6.7% |
| Selected WACC | 5.8% | |