The WACC of Osmozis SAS (ALOSM.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.10% | 6.10% |
| Tax rate | 19.10% - 24.50% | 21.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.3% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.36 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.10% |
| Tax rate | 19.10% | 24.50% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.3% |
| Selected WACC | 5.6% | |