The WACC of Adocia SA (ADOC.PA) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.60% | 6.85% |
| Tax rate | 0.10% - 3.00% | 1.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 8.2% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.36 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 8.60% |
| Tax rate | 0.10% | 3.00% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 8.2% |
| Selected WACC | 6.6% | |