The WACC of Gaussin SA (ALGAU.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 6.10% - 15.00% | 10.55% |
| Tax rate | 0.10% - 2.60% | 1.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.0% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.53 | 1.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 15.00% |
| Tax rate | 0.10% | 2.60% |
| Debt/Equity ratio | 7.63 | 7.63 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.0% |
| Selected WACC | 5.6% | |