The WACC of Waga Energy SA (WAGA.PA) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.20% | 8.20% |
| Tax rate | 3.00% - 3.30% | 3.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.9% - 9.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.72 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.20% |
| Tax rate | 3.00% | 3.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.9% | 9.0% |
| Selected WACC | 8.0% | |