The WACC of Theraclion SA (ALTHE.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.50% | 6.40% |
| Tax rate | 18.10% - 20.30% | 19.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.22 | 0.36 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.30% | 7.50% |
| Tax rate | 18.10% | 20.30% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 7.1% |
| Selected WACC | 6.1% | |