The WACC of Musee Grevin SA (GREV.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.50% | 6.50% |
| Tax rate | 13.00% - 23.70% | 18.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 6.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.45 | 0.54 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.50% | 7.50% |
| Tax rate | 13.00% | 23.70% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 6.9% |
| Selected WACC | 6.1% | |