The WACC of Adeunis SA (ALARF.PA) is 3.8%.
| Range | Selected | |
| Cost of equity | 3.70% - 6.60% | 5.15% |
| Tax rate | 40.20% - 42.10% | 41.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.3% - 4.3% | 3.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.04 | 0.3 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 3.70% | 6.60% |
| Tax rate | 40.20% | 42.10% |
| Debt/Equity ratio | 1.62 | 1.62 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.3% | 4.3% |
| Selected WACC | 3.8% | |