The WACC of Pharmagest Interactive SA (PHA.PA) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.90% | 7.60% |
| Tax rate | 31.00% - 31.60% | 31.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.6% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.71 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.90% |
| Tax rate | 31.00% | 31.60% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.6% |
| Selected WACC | 7.4% | |