The WACC of Targetspot SA (ALTGS.PA) is 9.4%.
| Range | Selected | |
| Cost of equity | 7.80% - 9.60% | 8.70% |
| Tax rate | 6.80% - 9.60% | 8.20% |
| Cost of debt | 7.00% - 15.30% | 11.15% |
| WACC | 7.2% - 11.7% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.76 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 9.60% |
| Tax rate | 6.80% | 9.60% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 7.00% | 15.30% |
| After-tax WACC | 7.2% | 11.7% |
| Selected WACC | 9.4% | |