The WACC of Korian SA (KORI.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 9.10% - 14.60% | 11.85% |
| Tax rate | 18.50% - 22.50% | 20.50% |
| Cost of debt | 4.00% - 9.10% | 6.55% |
| WACC | 3.7% - 7.6% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.95 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 14.60% |
| Tax rate | 18.50% | 22.50% |
| Debt/Equity ratio | 13.02 | 13.02 |
| Cost of debt | 4.00% | 9.10% |
| After-tax WACC | 3.7% | 7.6% |
| Selected WACC | 5.6% | |