The WACC of Aelis Farma SA (AELIS.PA) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.40% | 9.20% |
| Tax rate | -% - 12.60% | 6.30% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.8% - 10.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.86 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.40% |
| Tax rate | -% | 12.60% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.8% | 10.2% |
| Selected WACC | 9.0% | |