The WACC of Baikowski SASU (ALBKK.PA) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.30% | 6.35% |
| Tax rate | 13.10% - 14.70% | 13.90% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.9% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.23 | 0.34 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.40% | 7.30% |
| Tax rate | 13.10% | 14.70% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.9% | 7.0% |
| Selected WACC | 6.0% | |