The WACC of Genoway SA (ALGEN.PA) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.60% | 6.40% |
| Tax rate | 17.00% - 23.10% | 20.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 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 | 0.38 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.60% |
| Tax rate | 17.00% | 23.10% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |