The WACC of Hopium SA (ALHPI.PA) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.60% - 12.00% | 9.30% |
| Tax rate | 0.90% - 1.80% | 1.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.2% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.63 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 12.00% |
| Tax rate | 0.90% | 1.80% |
| Debt/Equity ratio | 2.07 | 2.07 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.2% |
| Selected WACC | 6.4% | |