The WACC of Onxeo SA (ALONX.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.60% | 7.40% |
| Tax rate | 1.70% - 9.60% | 5.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.5 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.60% |
| Tax rate | 1.70% | 9.60% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 7.6% |
| Selected WACC | 6.8% | |