The WACC of Rexel SA (RXL.PA) is 7.2%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.00% | 9.55% |
| Tax rate | 25.50% - 30.30% | 27.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.2% - 8.2% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.88 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.00% |
| Tax rate | 25.50% | 30.30% |
| Debt/Equity ratio | 0.56 | 0.56 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.2% | 8.2% |
| Selected WACC | 7.2% | |