The WACC of Mastrad SA (ALMAS.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.20% | 6.10% |
| Tax rate | 7.90% - 9.10% | 8.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 5.6% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.34 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.20% |
| Tax rate | 7.90% | 9.10% |
| Debt/Equity ratio | 1.62 | 1.62 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 5.6% |
| Selected WACC | 5.2% | |