The WACC of Idsud SA (ALIDS.PA) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.40% | 8.30% |
| Tax rate | 3.60% - 4.60% | 4.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 9.2% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.72 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.40% |
| Tax rate | 3.60% | 4.60% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 9.2% |
| Selected WACC | 8.2% | |