The WACC of Ose Immunotherapeutics SA (OSE.PA) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.00% | 6.95% |
| Tax rate | 1.90% - 6.90% | 4.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.5 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.00% |
| Tax rate | 1.90% | 6.90% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 7.3% |
| Selected WACC | 6.5% | |