The WACC of SMAIO SA (ALSMA.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.00% | 6.10% |
| Tax rate | 9.70% - 10.50% | 10.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.6% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.38 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.00% |
| Tax rate | 9.70% | 10.50% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.6% |
| Selected WACC | 5.8% | |