The WACC of Viel et Compagnie SA (VIL.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.10% | 6.25% |
| Tax rate | 16.80% - 17.60% | 17.20% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.6% - 5.8% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.33 | 0.39 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.10% |
| Tax rate | 16.80% | 17.60% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.6% | 5.8% |
| Selected WACC | 5.2% | |