The WACC of Marie Brizard Wine and Spirits SA (MBWS.PA) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.10% | 6.20% |
| Tax rate | 17.30% - 27.20% | 22.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.39 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.10% |
| Tax rate | 17.30% | 27.20% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.2% | |