The WACC of Cnim Groupe SA (COM.PA) is 5.1%.
| Range | Selected | |
| Cost of equity | 10.40% - 12.90% | 11.65% |
| Tax rate | 7.00% - 12.10% | 9.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 5.1% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.27 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 12.90% |
| Tax rate | 7.00% | 12.10% |
| Debt/Equity ratio | 11.4 | 11.4 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 5.1% |
| Selected WACC | 5.1% | |