The WACC of Hydrogen-Refueling-Solutions SA (ALHRS.PA) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.90% | 8.70% |
| Tax rate | 22.90% - 25.20% | 24.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.78 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.90% |
| Tax rate | 22.90% | 25.20% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 8.9% |
| Selected WACC | 7.9% | |