The WACC of Theradiag SA (ALTER.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.90% | 6.05% |
| Tax rate | 25.80% - 40.60% | 33.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.5% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.38 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 6.90% |
| Tax rate | 25.80% | 40.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.5% |
| Selected WACC | 5.7% | |