The WACC of Altheora SA (ALORA.PA) is 7.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 21.10% | 15.40% |
| Tax rate | 4.60% - 11.10% | 7.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.15 | 2.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 21.10% |
| Tax rate | 4.60% | 11.10% |
| Debt/Equity ratio | 3.33 | 3.33 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 8.3% |
| Selected WACC | 7.1% | |