The WACC of Crosswood SA (CROS.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.60% | 5.90% |
| Tax rate | 23.10% - 27.80% | 25.45% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 6.5% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.37 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 6.60% |
| Tax rate | 23.10% | 27.80% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 6.5% |
| Selected WACC | 5.8% | |