The WACC of Elis SA (ELIS.PA) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.60% - 10.90% | 8.75% |
| Tax rate | 29.10% - 31.00% | 30.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.8% - 7.1% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.63 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 10.90% |
| Tax rate | 29.10% | 31.00% |
| Debt/Equity ratio | 0.94 | 0.94 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.8% | 7.1% |
| Selected WACC | 6.0% | |