The WACC of Icape Holding SA (ALICA.PA) is 3.6%.
| Range | Selected | |
| Cost of equity | 2.70% - 4.60% | 3.65% |
| Tax rate | 17.10% - 18.00% | 17.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.0% - 4.2% | 3.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | -0.05 | 0.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 2.70% | 4.60% |
| Tax rate | 17.10% | 18.00% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.0% | 4.2% |
| Selected WACC | 3.6% | |