The WACC of Adux SA (ADUX.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.20% | 8.95% |
| Tax rate | 6.60% - 12.80% | 9.70% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.8% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.88 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.20% |
| Tax rate | 6.60% | 12.80% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.8% | 8.8% |
| Selected WACC | 7.8% | |