The WACC of Adthink SA (ALNFT.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 16.50% - 29.90% | 23.20% |
| Tax rate | 3.00% - 4.30% | 3.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 6.5% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 2.32 | 3.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.50% | 29.90% |
| Tax rate | 3.00% | 4.30% |
| Debt/Equity ratio | 13.26 | 13.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 6.5% |
| Selected WACC | 6.1% | |