The WACC of Adthink SA (ALADM.PA) is 8.9%.
| Range | Selected | |
| Cost of equity | 8.60% - 13.00% | 10.80% |
| Tax rate | 4.40% - 6.90% | 5.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 10.3% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 1.14 | 1.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 13.00% |
| Tax rate | 4.40% | 6.90% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 10.3% |
| Selected WACC | 8.9% | |