The WACC of Ekinops SA (EKI.PA) is 8.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 9.20% | 7.30% |
| Tax rate | 15.10% - 29.80% | 22.45% |
| Cost of debt | 4.00% - 23.00% | 13.50% |
| WACC | 4.8% - 11.1% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.41 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 9.20% |
| Tax rate | 15.10% | 29.80% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.00% | 23.00% |
| After-tax WACC | 4.8% | 11.1% |
| Selected WACC | 8.0% | |