The WACC of Innelec Multimedia SA (ALINN.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.00% | 8.85% |
| Tax rate | 6.50% - 9.00% | 7.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 6.4% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.8 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.00% |
| Tax rate | 6.50% | 9.00% |
| Debt/Equity ratio | 1.94 | 1.94 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 6.4% |
| Selected WACC | 6.1% | |