The WACC of CeGeREAL SA (CGR.PA) is 5.4%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.30% | 7.75% |
| Tax rate | 29.80% - 31.80% | 30.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 6.1% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.69 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.30% |
| Tax rate | 29.80% | 31.80% |
| Debt/Equity ratio | 1.22 | 1.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 6.1% |
| Selected WACC | 5.4% | |