The WACC of Vilmorin & Cie SA (RIN.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.80% | 6.80% |
| Tax rate | 11.20% - 13.70% | 12.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.49 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.80% |
| Tax rate | 11.20% | 13.70% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.2% |
| Selected WACC | 5.7% | |