The WACC of Mg International SA (ALMGI.PA) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.10% | 9.35% |
| Tax rate | 10.70% - 12.50% | 11.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 10.3% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.79 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.10% |
| Tax rate | 10.70% | 12.50% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 10.3% |
| Selected WACC | 8.8% | |