The WACC of Hexaom SA (HEXA.PA) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.80% | 9.15% |
| Tax rate | 28.00% - 28.70% | 28.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.1% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.71 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.80% |
| Tax rate | 28.00% | 28.70% |
| Debt/Equity ratio | 1.06 | 1.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.1% |
| Selected WACC | 6.3% | |