The WACC of CS Group SA (SX.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.30% | 6.85% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 6.8% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.32 | 0.56 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 8.30% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 6.8% |
| Selected WACC | 5.8% | |