The WACC of Spineguard SA (ALSGD.PA) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.60% | 6.40% |
| Tax rate | 3.30% - 8.60% | 5.95% |
| Cost of debt | 6.80% - 7.00% | 6.90% |
| WACC | 5.5% - 7.3% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.21 | 0.39 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.20% | 7.60% |
| Tax rate | 3.30% | 8.60% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 6.80% | 7.00% |
| After-tax WACC | 5.5% | 7.3% |
| Selected WACC | 6.4% | |