The WACC of Comptoir Group PLC (COM.L) is 5.3%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.10% | 7.15% |
| Tax rate | 5.80% - 15.90% | 10.85% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.2% - 6.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.10% |
| Tax rate | 5.80% | 15.90% |
| Debt/Equity ratio | 4.17 | 4.17 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.2% | 6.3% |
| Selected WACC | 5.3% | |