The WACC of DBT SA (ALDBT.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.90% | 7.85% |
| Tax rate | 0.20% - 1.00% | 0.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 5.9% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.66 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.90% |
| Tax rate | 0.20% | 1.00% |
| Debt/Equity ratio | 3.18 | 3.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 5.9% |
| Selected WACC | 5.7% | |