The WACC of Delfingen Industry SA (ALDEL.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 15.10% - 22.00% | 18.55% |
| Tax rate | 25.20% - 32.60% | 28.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 6.3% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 2.08 | 2.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.10% | 22.00% |
| Tax rate | 25.20% | 32.60% |
| Debt/Equity ratio | 4.85 | 4.85 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 6.3% |
| Selected WACC | 5.7% | |