The WACC of Delta Drone SA (ALDR.PA) is 6.5%.
| Range | Selected | |
| Cost of equity | 9.50% - 19.70% | 14.60% |
| Tax rate | 0.80% - 1.10% | 0.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 1.03 | 2.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 19.70% |
| Tax rate | 0.80% | 1.10% |
| Debt/Equity ratio | 5.19 | 5.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 7.3% |
| Selected WACC | 6.5% | |