The WACC of Oeneo SA (SBT.PA) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.00% | 7.00% |
| Tax rate | 23.20% - 24.50% | 23.85% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.7% - 7.6% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.52 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.00% |
| Tax rate | 23.20% | 24.50% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.7% | 7.6% |
| Selected WACC | 6.7% | |