The WACC of Cybergun SA (ALCYB.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.10% - 61.40% | 33.25% |
| Tax rate | 2.00% - 2.80% | 2.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 5.5% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | -0.84 | 7.39 |
| Additional risk adjustments | 7.0% | 7.5% |
| Cost of equity | 5.10% | 61.40% |
| Tax rate | 2.00% | 2.80% |
| Debt/Equity ratio | 88.64 | 88.64 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 5.5% |
| Selected WACC | 5.2% | |