The WACC of Hybrigenics SA (ALHYG.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.30% - 8.40% | 6.35% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 7.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.28 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 8.40% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 7.3% |
| Selected WACC | 5.8% | |