The WACC of Cerinnov Group SA (ALPCV.PA) is 6.5%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.60% | 10.05% |
| Tax rate | 2.80% - 7.40% | 5.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 7.0% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.95 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.60% |
| Tax rate | 2.80% | 7.40% |
| Debt/Equity ratio | 1.97 | 1.97 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 7.0% |
| Selected WACC | 6.5% | |