The WACC of Llama Group SA (ALLAM.PA) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.20% - 7.80% | 7.00% |
| Tax rate | 3.40% - 6.80% | 5.10% |
| Cost of debt | 4.00% - 11.70% | 7.85% |
| WACC | 5.7% - 8.5% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.56 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 7.80% |
| Tax rate | 3.40% | 6.80% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.00% | 11.70% |
| After-tax WACC | 5.7% | 8.5% |
| Selected WACC | 7.1% | |