The WACC of Vergnet SA (ALVER.PA) is 5.9%.
| Range | Selected | |
| Cost of equity | 26.40% - 39.30% | 32.85% |
| Tax rate | 0.80% - 5.90% | 3.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 6.0% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 4.02 | 5.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 26.40% | 39.30% |
| Tax rate | 0.80% | 5.90% |
| Debt/Equity ratio | 25.77 | 25.77 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 6.0% |
| Selected WACC | 5.9% | |