The WACC of Teract SA (TRACT.PA) is 5.3%.
| Range | Selected | |
| Cost of equity | 9.10% - 11.20% | 10.15% |
| Tax rate | 4.30% - 8.60% | 6.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 5.4% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.05 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 11.20% |
| Tax rate | 4.30% | 8.60% |
| Debt/Equity ratio | 7.37 | 7.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 5.4% |
| Selected WACC | 5.3% | |