The WACC of Pierre et Vacances SA (VAC.PA) is 9.3%.
| Range | Selected | |
| Cost of equity | 9.70% - 13.30% | 11.50% |
| Tax rate | 4.30% - 6.60% | 5.45% |
| Cost of debt | 4.00% - 14.80% | 9.40% |
| WACC | 4.8% - 13.7% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.14 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 13.30% |
| Tax rate | 4.30% | 6.60% |
| Debt/Equity ratio | 4.95 | 4.95 |
| Cost of debt | 4.00% | 14.80% |
| After-tax WACC | 4.8% | 13.7% |
| Selected WACC | 9.3% | |