The WACC of Ses Imagotag SA (SESL.PA) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 25.50% - 29.20% | 27.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.54 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 25.50% | 29.20% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 8.5% |
| Selected WACC | 7.4% | |