The WACC of U10 Corp SA (ALU10.PA) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.60% | 7.90% |
| Tax rate | 14.90% - 20.10% | 17.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.0% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.55 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.60% |
| Tax rate | 14.90% | 20.10% |
| Debt/Equity ratio | 1.73 | 1.73 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.0% |
| Selected WACC | 5.5% | |