The WACC of RHI Magnesita NV (RHIM.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.70% | 12.05% |
| Tax rate | 26.10% - 29.30% | 27.70% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 6.5% - 8.8% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.08 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.70% |
| Tax rate | 26.10% | 29.30% |
| Debt/Equity ratio | 1.13 | 1.13 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 6.5% | 8.8% |
| Selected WACC | 7.6% | |