The WACC of Nexity SA (NXI.PA) is 4.4%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.60% | 10.35% |
| Tax rate | 33.40% - 36.20% | 34.80% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.8% - 5.0% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.87 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.60% |
| Tax rate | 33.40% | 36.20% |
| Debt/Equity ratio | 3.63 | 3.63 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.8% | 5.0% |
| Selected WACC | 4.4% | |