The WACC of Solutions 30 SE (S30.PA) is 8.9%.
| Range | Selected | |
| Cost of equity | 17.20% - 21.90% | 19.55% |
| Tax rate | 15.00% - 17.50% | 16.25% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 8.0% - 9.8% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 2.44 | 2.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.20% | 21.90% |
| Tax rate | 15.00% | 17.50% |
| Debt/Equity ratio | 2.01 | 2.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 8.0% | 9.8% |
| Selected WACC | 8.9% | |