The WACC of Cellectis SA (ALCLS.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.90% | 8.85% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.2% - 8.5% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.65 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.90% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.73 | 0.73 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.2% | 8.5% |
| Selected WACC | 6.8% | |