The WACC of Groupe Gorge SA (GOE.PA) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 10.00% | 8.20% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.6% - 6.5% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.53 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 10.00% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 1.11 | 1.11 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.6% | 6.5% |
| Selected WACC | 5.5% | |