The WACC of X5 Retail Group NV (FIVE.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.40% | 9.65% |
| Tax rate | 28.40% - 33.00% | 30.70% |
| Cost of debt | 4.00% - 12.60% | 8.30% |
| WACC | 4.3% - 9.3% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 1.29 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.40% |
| Tax rate | 28.40% | 33.00% |
| Debt/Equity ratio | 2.6 | 2.6 |
| Cost of debt | 4.00% | 12.60% |
| After-tax WACC | 4.3% | 9.3% |
| Selected WACC | 6.8% | |