The WACC of Exclusive Networks SAS (EXN.PA) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.80% - 9.60% | 8.70% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.8% - 8.3% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.83 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 9.60% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.8% | 8.3% |
| Selected WACC | 7.6% | |