The WACC of Tivoly SA (ALTIV.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.10% | 8.55% |
| Tax rate | 19.40% - 22.20% | 20.80% |
| Cost of debt | 4.00% - 6.60% | 5.30% |
| WACC | 5.7% - 8.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.83 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.10% |
| Tax rate | 19.40% | 22.20% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 4.00% | 6.60% |
| After-tax WACC | 5.7% | 8.4% |
| Selected WACC | 7.0% | |