The WACC of Vranken Pommery Monopole SA (VRAP.PA) is 4.1%.
| Range | Selected | |
| Cost of equity | 5.10% - 9.10% | 7.10% |
| Tax rate | 25.10% - 30.20% | 27.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.9% - 4.3% | 4.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.35 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 9.10% |
| Tax rate | 25.10% | 30.20% |
| Debt/Equity ratio | 5.78 | 5.78 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.9% | 4.3% |
| Selected WACC | 4.1% | |