The WACC of Vicat SA (VCT.PA) is 7.5%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.10% | 10.45% |
| Tax rate | 28.00% - 29.20% | 28.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.7% - 8.2% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.10% |
| Tax rate | 28.00% | 29.20% |
| Debt/Equity ratio | 1.2 | 1.2 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.7% | 8.2% |
| Selected WACC | 7.5% | |