The WACC of Llama Group SA (ALLAM.PA) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.30% - 6.70% | 6.00% |
| Tax rate | 3.40% - 6.80% | 5.10% |
| Cost of debt | 4.00% - 11.70% | 7.85% |
| WACC | 5.0% - 7.6% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.4 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 6.70% |
| Tax rate | 3.40% | 6.80% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 4.00% | 11.70% |
| After-tax WACC | 5.0% | 7.6% |
| Selected WACC | 6.3% | |