The WACC of Damartex SA (ALDAR.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 15.10% - 18.90% | 17.00% |
| Tax rate | 4.70% - 12.90% | 8.80% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.5% - 9.1% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 2.08 | 2.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.10% | 18.90% |
| Tax rate | 4.70% | 12.90% |
| Debt/Equity ratio | 3.28 | 3.28 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.5% | 9.1% |
| Selected WACC | 7.8% | |