The WACC of NRJ Group SA (NRG.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 10.10% | 8.15% |
| Tax rate | 27.40% - 28.60% | 28.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 9.7% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.54 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 10.10% |
| Tax rate | 27.40% | 28.60% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 9.7% |
| Selected WACC | 7.8% | |