The WACC of Exacompta Clairefontaine SA (EXAC.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.00% | 10.60% |
| Tax rate | 13.80% - 19.60% | 16.70% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 1.26 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.00% |
| Tax rate | 13.80% | 19.60% |
| Debt/Equity ratio | 2.38 | 2.38 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 6.1% |
| Selected WACC | 5.6% | |