The WACC of Akwel SA (AKW.PA) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.90% | 8.35% |
| Tax rate | 25.30% - 26.50% | 25.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.8% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.66 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.90% |
| Tax rate | 25.30% | 26.50% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.8% |
| Selected WACC | 7.5% | |