The WACC of Exail Technologies (EXA.PA) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.40% | 10.00% |
| Tax rate | 17.50% - 36.40% | 26.95% |
| Cost of debt | 4.00% - 23.00% | 13.50% |
| WACC | 5.7% - 13.1% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.96 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.40% |
| Tax rate | 17.50% | 36.40% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 4.00% | 23.00% |
| After-tax WACC | 5.7% | 13.1% |
| Selected WACC | 9.4% | |