The WACC of Les Hotels de Paris SA (HDP.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 10.40% - 38.40% | 24.40% |
| Tax rate | 5.70% - 13.70% | 9.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.3% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.28 | 5.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 38.40% |
| Tax rate | 5.70% | 13.70% |
| Debt/Equity ratio | 16.58 | 16.58 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.3% |
| Selected WACC | 5.6% | |