The WACC of Scor SE (SCR.PA) is 7.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.70% | 9.80% |
| Tax rate | 31.40% - 33.10% | 32.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.84 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.70% |
| Tax rate | 31.40% | 33.10% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.3% |
| Selected WACC | 7.2% | |