The WACC of Unibel SA (UNBL.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.50% | 7.25% |
| Tax rate | 31.90% - 35.90% | 33.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.5% - 5.9% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.52 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.50% |
| Tax rate | 31.90% | 35.90% |
| Debt/Equity ratio | 0.88 | 0.88 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.5% | 5.9% |
| Selected WACC | 5.2% | |