The WACC of Herige SA (ALHRG.PA) is 5.4%.
| Range | Selected | |
| Cost of equity | 7.30% - 13.00% | 10.15% |
| Tax rate | 28.40% - 30.10% | 29.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 6.2% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.74 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 13.00% |
| Tax rate | 28.40% | 30.10% |
| Debt/Equity ratio | 2.49 | 2.49 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 6.2% |
| Selected WACC | 5.4% | |