The WACC of Cnova NV (CNV.PA) is 10.4%.
| Range | Selected | |
| Cost of equity | 15.00% - 20.60% | 17.80% |
| Tax rate | 8.30% - 13.60% | 10.95% |
| Cost of debt | 7.00% - 9.80% | 8.40% |
| WACC | 8.9% - 11.9% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 2.07 | 2.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.00% | 20.60% |
| Tax rate | 8.30% | 13.60% |
| Debt/Equity ratio | 2.52 | 2.52 |
| Cost of debt | 7.00% | 9.80% |
| After-tax WACC | 8.9% | 11.9% |
| Selected WACC | 10.4% | |