The WACC of Neolife SA (ALNLF.PA) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 10.80% | 8.45% |
| Tax rate | 16.00% - 17.20% | 16.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 9.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.54 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 10.80% |
| Tax rate | 16.00% | 17.20% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 9.7% |
| Selected WACC | 7.7% | |