The WACC of Elior Group SA (ELIOR.PA) is 9.4%.
| Range | Selected | |
| Cost of equity | 10.20% - 13.30% | 11.75% |
| Tax rate | 9.00% - 14.50% | 11.75% |
| Cost of debt | 4.10% - 14.80% | 9.45% |
| WACC | 5.9% - 12.9% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.24 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 13.30% |
| Tax rate | 9.00% | 14.50% |
| Debt/Equity ratio | 1.95 | 1.95 |
| Cost of debt | 4.10% | 14.80% |
| After-tax WACC | 5.9% | 12.9% |
| Selected WACC | 9.4% | |