The WACC of Lysogene SA (LYS.PA) is 4.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.80% | 7.00% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.4% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.22 | 0.56 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.20% | 8.80% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 1.98 | 1.98 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.4% |
| Selected WACC | 4.8% | |