The WACC of Patrimoine et Commerce SCA (PAT.PA) is 5.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.40% | 8.25% |
| Tax rate | 0.60% - 1.50% | 1.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.3% - 6.6% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.71 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.40% |
| Tax rate | 0.60% | 1.50% |
| Debt/Equity ratio | 1.34 | 1.34 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.3% | 6.6% |
| Selected WACC | 5.9% | |