The WACC of Vogo SA (ALVGO.PA) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.30% | 8.05% |
| Tax rate | 12.80% - 16.90% | 14.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 8.0% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.66 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.30% |
| Tax rate | 12.80% | 16.90% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 8.0% |
| Selected WACC | 7.1% | |