The WACC of Dnxcorp Se (ALDNX.PA) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.30% | 8.10% |
| Tax rate | 13.00% - 16.40% | 14.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.67 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.30% |
| Tax rate | 13.00% | 16.40% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.0% |
| Selected WACC | 7.9% | |