The WACC of Theradiag SA (ALTER.PA) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.70% | 5.90% |
| Tax rate | 25.80% - 40.60% | 33.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.3% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.35 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.70% |
| Tax rate | 25.80% | 40.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.3% |
| Selected WACC | 5.6% | |