The WACC of Wallix Group SA (ALLIX.PA) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.10% | 6.60% |
| Tax rate | 0.30% - 5.80% | 3.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.36 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 8.10% |
| Tax rate | 0.30% | 5.80% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 7.6% |
| Selected WACC | 6.4% | |