The WACC of CeGeREAL SA (VTR.PA) is 4.2%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.30% | 9.50% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.3% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.81 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.30% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 10.16 | 10.16 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.3% |
| Selected WACC | 4.2% | |