The WACC of Villeroy & Boch AG (VIB3.DE) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.50% | 9.65% |
| Tax rate | 27.50% - 30.00% | 28.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.6% - 9.5% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.50% |
| Tax rate | 27.50% | 30.00% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.6% | 9.5% |
| Selected WACC | 8.0% | |