The WACC of RHI Magnesita NV (RHIM.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 10.30% - 13.60% | 11.95% |
| Tax rate | 26.10% - 29.30% | 27.70% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 6.4% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.06 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 13.60% |
| Tax rate | 26.10% | 29.30% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 6.4% | 8.7% |
| Selected WACC | 7.5% | |