The WACC of 1000mercis SA (ALMIL.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.30% | 6.55% |
| Tax rate | 5.50% - 13.00% | 9.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.2% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.48 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.30% |
| Tax rate | 5.50% | 13.00% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.2% |
| Selected WACC | 5.8% | |