The WACC of Integragen SA (ALINT.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.20% | 7.60% |
| Tax rate | 17.20% - 22.50% | 19.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 8.1% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.82 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.20% |
| Tax rate | 17.20% | 22.50% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 8.1% |
| Selected WACC | 6.8% | |