The WACC of Nexity SA (NXI.PA) is 3.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 10.20% | 7.65% |
| Tax rate | 33.40% - 36.50% | 34.95% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.1% - 4.2% | 3.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.36 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 10.20% |
| Tax rate | 33.40% | 36.50% |
| Debt/Equity ratio | 4.6 | 4.6 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.1% | 4.2% |
| Selected WACC | 3.6% | |