The WACC of Umanis SA (ALUMS.PA) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.50% | 8.10% |
| Tax rate | 20.50% - 22.70% | 21.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.1% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.64 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.50% |
| Tax rate | 20.50% | 22.70% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 8.5% |
| Selected WACC | 7.3% | |