The WACC of ICeram SA (ALICR.PA) is 5.1%.
| Range | Selected | |
| Cost of equity | 4.80% - 19.30% | 12.05% |
| Tax rate | 4.80% - 11.40% | 8.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 5.4% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | -1.41 | 0.78 |
| Additional risk adjustments | 10.0% | 10.5% |
| Cost of equity | 4.80% | 19.30% |
| Tax rate | 4.80% | 11.40% |
| Debt/Equity ratio | 14.44 | 14.44 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 5.4% |
| Selected WACC | 5.1% | |