The WACC of Miliboo SA (ALMLB.PA) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.60% | 9.00% |
| Tax rate | 3.60% - 6.30% | 4.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.76 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.60% |
| Tax rate | 3.60% | 6.30% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.8% |
| Selected WACC | 7.7% | |