The WACC of UV Germi SA (ALUVI.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.60% | 7.00% |
| Tax rate | 29.80% - 31.80% | 30.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 8.4% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.71 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.60% |
| Tax rate | 29.80% | 31.80% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 8.4% |
| Selected WACC | 6.8% | |