The WACC of M2i SA (ALMII.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.80% | 6.45% |
| Tax rate | 6.70% - 18.30% | 12.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.37 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.80% |
| Tax rate | 6.70% | 18.30% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.7% |
| Selected WACC | 5.8% | |