The WACC of Keyrus SA (ALKEY.PA) is 8.1%.
| Range | Selected | |
| Cost of equity | 9.30% - 13.80% | 11.55% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 4.00% - 6.60% | 5.30% |
| WACC | 6.5% - 9.8% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.09 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 13.80% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.00% | 6.60% |
| After-tax WACC | 6.5% | 9.8% |
| Selected WACC | 8.1% | |