The WACC of Spineway SA (ALSPW.PA) is 4.0%.
| Range | Selected | |
| Cost of equity | 3.50% - 22.40% | 12.95% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.7% - 4.2% | 4.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | -1.55 | 1.31 |
| Additional risk adjustments | 9.5% | 10.0% |
| Cost of equity | 3.50% | 22.40% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 31 | 31 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.7% | 4.2% |
| Selected WACC | 4.0% | |