The WACC of Sidetrade SA (ALBFR.PA) is 9.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.10% | 9.35% |
| Tax rate | 4.30% - 7.40% | 5.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.5% - 10.9% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.79 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.10% |
| Tax rate | 4.30% | 7.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.5% | 10.9% |
| Selected WACC | 9.2% | |