The WACC of Agile Content SA (AGIL.MC) is 13.3%.
| Range | Selected | |
| Cost of equity | 8.40% - 13.00% | 10.70% |
| Tax rate | 9.50% - 21.70% | 15.60% |
| Cost of debt | 8.30% - 42.60% | 25.45% |
| WACC | 8.2% - 18.5% | 13.3% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.71 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 13.00% |
| Tax rate | 9.50% | 21.70% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 8.30% | 42.60% |
| After-tax WACC | 8.2% | 18.5% |
| Selected WACC | 13.3% | |