The WACC of Groupe Tera SA (ALGTR.PA) is 4.8%.
| Range | Selected | |
| Cost of equity | 5.00% - 9.60% | 7.30% |
| Tax rate | 40.20% - 49.30% | 44.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.9% - 5.7% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.35 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 9.60% |
| Tax rate | 40.20% | 49.30% |
| Debt/Equity ratio | 1.21 | 1.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.9% | 5.7% |
| Selected WACC | 4.8% | |