The WACC of Upergy (ALUPG.PA) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.40% - 7.20% | 5.80% |
| Tax rate | 20.90% - 27.00% | 23.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.5% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.24 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.40% | 7.20% |
| Tax rate | 20.90% | 27.00% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.5% |
| Selected WACC | 4.8% | |