The WACC of Parrot SA (PARRO.PA) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.30% | 6.40% |
| Tax rate | 1.30% - 2.00% | 1.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 7.2% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.34 | 0.4 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.50% | 7.30% |
| Tax rate | 1.30% | 2.00% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 7.2% |
| Selected WACC | 6.3% | |