The WACC of Etablissements Maurel et Prom SA (MAU.PA) is 8.7%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.10% | 10.60% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.5% - 9.9% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.04 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.10% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.5% | 9.9% |
| Selected WACC | 8.7% | |