The WACC of Prodware SA (ALPRO.PA) is 7.3%.
| Range | Selected | |
| Cost of equity | 10.20% - 18.20% | 14.20% |
| Tax rate | 12.40% - 18.30% | 15.35% |
| Cost of debt | 5.20% - 5.60% | 5.40% |
| WACC | 6.2% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.24 | 2.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 18.20% |
| Tax rate | 12.40% | 18.30% |
| Debt/Equity ratio | 2.47 | 2.47 |
| Cost of debt | 5.20% | 5.60% |
| After-tax WACC | 6.2% | 8.5% |
| Selected WACC | 7.3% | |