The WACC of Hopscotch Groupe SA (HOP.PA) is 8.0%.
| Range | Selected | |
| Cost of equity | 10.00% - 14.60% | 12.30% |
| Tax rate | 27.10% - 28.20% | 27.65% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.3% - 9.6% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 1.41 | 1.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 14.60% |
| Tax rate | 27.10% | 28.20% |
| Debt/Equity ratio | 1.08 | 1.08 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.3% | 9.6% |
| Selected WACC | 8.0% | |