The WACC of 1000mercis SA (ALMIL.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.20% | 6.25% |
| Tax rate | 5.50% - 13.00% | 9.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.4 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.20% |
| Tax rate | 5.50% | 13.00% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.1% |
| Selected WACC | 5.6% | |