The WACC of Courtois SA (COUR.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.70% | 5.95% |
| Tax rate | 21.10% - 22.20% | 21.65% |
| Cost of debt | 7.00% - 22.40% | 14.70% |
| WACC | 5.3% - 8.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.38 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 6.70% |
| Tax rate | 21.10% | 22.20% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 7.00% | 22.40% |
| After-tax WACC | 5.3% | 8.8% |
| Selected WACC | 7.0% | |