The WACC of Lucibel SA (ALUCI.PA) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.30% | 8.80% |
| Tax rate | 1.20% - 2.50% | 1.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 7.4% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.75 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.30% |
| Tax rate | 1.20% | 2.50% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 7.4% |
| Selected WACC | 6.7% | |