The WACC of Eramet SA (ERA.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.30% - 10.50% | 8.40% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.30% - 14.80% | 10.05% |
| WACC | 4.9% - 10.7% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.57 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 10.50% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 1.55 | 1.55 |
| Cost of debt | 5.30% | 14.80% |
| After-tax WACC | 4.9% | 10.7% |
| Selected WACC | 7.8% | |