The WACC of McPhy Energy SAS (MCPHY.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.00% | 6.15% |
| Tax rate | 0.20% - 0.40% | 0.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.4 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.00% |
| Tax rate | 0.20% | 0.40% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 6.8% |
| Selected WACC | 6.1% | |