The WACC of Exel Industries SA (EXE.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 12.60% | 9.80% |
| Tax rate | 29.10% - 42.80% | 35.95% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.4% - 8.7% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.68 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 12.60% |
| Tax rate | 29.10% | 42.80% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.4% | 8.7% |
| Selected WACC | 7.0% | |