# Commission Decision (EU) 2015/658 of 8 October 2014 on the aid measure SA.34947 (2013/C) (ex 2013/N) which the United Kingdom is planning to implement for support to the Hinkley Point C nuclear power station (notified under document C(2014) 7142) (Only the English version is authentic) (Text with EEA relevance), Division

Extent: E+W+S+N.I.

Table 15
Cost of capital estimates for companies belonging to industry group ‘Utility (general)’ in the European Union
Source: http://www.stern.nyu.edu/~adamodar/pc/datasets/Eurocompfirm.xls (retrieved on 14 June 2014).
(The presented WACCs are nominal (in USD terms, using USD risk free rate = 3,04 per cent) & post-tax. For the various definitions used by Damodaran, see: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm).
(per cent)
Company Name
Country
Cost of equity in USD
Pre-tax cost of debt in USD
After-tax cost of debt in USD
Cost of capital in USD
E.ON SE (DB:EOAN)
Germany
8,25
4,04
3,19
5,78
RWE AG (DB:RWE)
Germany
7,95
4,54
3,59
5,54
Centrica plc (LSE:CNA)
UK
6,99
4,44
3,11
6,04
Veolia Environnement S.A. (ENXTPA:VIE)
France
11,62
5,44
4,30
6,46
National Grid plc (LSE:NG.)
UK
9,37
4,44
3,11
6,33
Suez Environnement Company SA (ENXTPA:SEV)
France
9,97
4,94
3,90
6,38
A2A SpA. (BIT:A2A)
Italy
13,72
7,44
5,88
8,68
Hera SpA. (BIT:HER)
Italy
12,65
5,94
4,69
7,94
MVV Energie AG (XTRA:MVV1)
Germany
8,31
4,04
3,19
5,70
ACEA SpA. (BIT:ACE)
Italy
12,15
6,44
5,09
7,68
Iren SpA (BIT:IRE)
Italy
13,85
7,94
6,27
8,80
Mainova AG (DB:MNV6)
Germany
6,96
5,54
4,38
6,30
Gelsenwasser AG (DB:WWG)
Germany
6,09
5,54
4,38
6,08
Telecom Plus plc (LSE:TEP)
UK
6,45
4,94
3,46
6,44
Compagnie Parisienne de Chauffage Urbain (ENXTPA:CHAU)
France
7,73
4,94
3,90
6,33
Zespól Elektrocieplowni Wroclawskich KOGENERACJA Spólka Akcyjna (WSE:KGN)
Poland
7,44
5,39
4,26
6,94
Fintel Energia Group SpA (BIT:FTL)
Italy
9,88
8,94
7,06
9,02
REN — Redes Energéticas Nacionais, SGPS, S.A. (ENXTLS:RENE)
Portugal
19,97
7,64
6,04
10,05
GDF SUEZ S.A. (ENXTPA:GSZ)
France
8,70
4,44
3,51
5,74
Burgenland Holding Aktiengesellschaft (WBAG:BHD)
Austria
6,08
5,54
4,38
6,08

---
Source: https://www.legislation.gov.uk/eudn/2015/658/annex/A/division/13 (the official version)
Page: https://openlegislation.uk/eu-decision-2015-658/annex-A/division-13
Contains public sector information licensed under the Open Government Licence v3.0. Source: legislation.gov.uk, The National Archives.