The WACC of Medincell SA (MEDCL.PA) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.50% | 8.00% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 6.70% - 7.00% | 6.85% |
| WACC | 6.3% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.6 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.50% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 6.70% | 7.00% |
| After-tax WACC | 6.3% | 9.0% |
| Selected WACC | 7.7% | |