The WACC of SMCP SA (SMCP.PA) is 8.6%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.40% | 7.65% |
| Tax rate | 30.50% - 34.30% | 32.40% |
| Cost of debt | 4.00% - 23.00% | 13.50% |
| WACC | 3.6% - 13.6% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.49 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.40% |
| Tax rate | 30.50% | 34.30% |
| Debt/Equity ratio | 2.92 | 2.92 |
| Cost of debt | 4.00% | 23.00% |
| After-tax WACC | 3.6% | 13.6% |
| Selected WACC | 8.6% | |