The WACC of Evergreen SA (EGR.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.90% | 9.25% |
| Tax rate | 2.00% - 5.10% | 3.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.79 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.90% |
| Tax rate | 2.00% | 5.10% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 8.8% |
| Selected WACC | 7.8% | |