The WACC of Devernois SA (ALDEV.PA) is 5.3%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.20% | 6.20% |
| Tax rate | 7.70% - 10.80% | 9.25% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.1% - 6.5% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.39 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.20% |
| Tax rate | 7.70% | 10.80% |
| Debt/Equity ratio | 2.58 | 2.58 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.1% | 6.5% |
| Selected WACC | 5.3% | |