The WACC of Rallye SA (RAL.PA) is 5.4%.
| Range | Selected | |
| Cost of equity | 2,159.50% - 2,694.70% | 2,427.10% |
| Tax rate | 19.70% - 33.20% | 26.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 5.3% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 370.53 | 394.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 2,159.50% | 2,694.70% |
| Tax rate | 19.70% | 33.20% |
| Debt/Equity ratio | 1395.76 | 1395.76 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 5.3% |
| Selected WACC | 5.4% | |