The WACC of Passat SA (PSAT.PA) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.70% - 11.80% | 9.25% |
| Tax rate | 23.10% - 24.60% | 23.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 9.5% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.63 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 11.80% |
| Tax rate | 23.10% | 24.60% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 9.5% |
| Selected WACC | 7.7% | |