The WACC of I2S SA (ALI2S.PA) is 5.0%.
| Range | Selected | |
| Cost of equity | 3.50% - 7.40% | 5.45% |
| Tax rate | 18.80% - 40.10% | 29.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.7% - 6.4% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.1 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.50% | 7.40% |
| Tax rate | 18.80% | 40.10% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.7% | 6.4% |
| Selected WACC | 5.0% | |