The WACC of Bilendi SA (ALBLD.PA) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.60% | 6.65% |
| Tax rate | 20.30% - 21.50% | 20.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.1% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.47 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.60% |
| Tax rate | 20.30% | 21.50% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.1% |
| Selected WACC | 6.3% | |