The WACC of Hermes International SCA (RMS.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.30% | 7.85% |
| Tax rate | 29.00% - 30.10% | 29.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 9.2% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.58 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.30% |
| Tax rate | 29.00% | 30.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 9.2% |
| Selected WACC | 7.8% | |