The WACC of Thermador Groupe SA (THEP.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.50% - 9.00% | 7.25% |
| Tax rate | 27.30% - 28.10% | 27.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 8.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.43 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 9.00% |
| Tax rate | 27.30% | 28.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 8.6% |
| Selected WACC | 7.0% | |