The WACC of Safe Orthopaedics SA (ALSAF.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.00% - 67.40% | 36.20% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 7.00% - 11.50% | 9.25% |
| WACC | 5.2% - 8.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | -6.19 | 3.72 |
| Additional risk adjustments | 38.0% | 38.5% |
| Cost of equity | 5.00% | 67.40% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 111.05 | 111.05 |
| Cost of debt | 7.00% | 11.50% |
| After-tax WACC | 5.2% | 8.9% |
| Selected WACC | 7.0% | |