The WACC of Delta Plus Group SA (ALDLT.PA) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.30% | 7.25% |
| Tax rate | 21.80% - 22.70% | 22.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.0% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.56 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.30% |
| Tax rate | 21.80% | 22.70% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.0% |
| Selected WACC | 6.3% | |