The WACC of Wavestone SA (WAVE.PA) is 8.9%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.60% | 9.40% |
| Tax rate | 28.60% - 32.50% | 30.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.8% - 10.0% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.9 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.60% |
| Tax rate | 28.60% | 32.50% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.8% | 10.0% |
| Selected WACC | 8.9% | |