The WACC of Theranexus SA (ALTHX.PA) is 8.5%.
| Range | Selected | |
| Cost of equity | 8.90% - 16.70% | 12.80% |
| Tax rate | 14.50% - 17.40% | 15.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 10.4% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.02 | 1.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 16.70% |
| Tax rate | 14.50% | 17.40% |
| Debt/Equity ratio | 0.99 | 0.99 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 10.4% |
| Selected WACC | 8.5% | |