The WACC of Verallia SAS (VRLA.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.30% | 9.15% |
| Tax rate | 25.90% - 26.30% | 26.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.1% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.87 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.30% |
| Tax rate | 25.90% | 26.30% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 7.6% |
| Selected WACC | 6.8% | |