The WACC of Clariane SE (CLARI.PA) is 6.4%.
| Range | Selected | |
| Cost of equity | 9.70% - 13.10% | 11.40% |
| Tax rate | 16.10% - 24.10% | 20.10% |
| Cost of debt | 4.00% - 11.50% | 7.75% |
| WACC | 3.8% - 9.0% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.15 | 1.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 13.10% |
| Tax rate | 16.10% | 24.10% |
| Debt/Equity ratio | 12.99 | 12.99 |
| Cost of debt | 4.00% | 11.50% |
| After-tax WACC | 3.8% | 9.0% |
| Selected WACC | 6.4% | |