The WACC of Invibes Advertising NV (ALINV.PA) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.60% | 6.95% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 7.00% - 8.10% | 7.55% |
| WACC | 5.3% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.4 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 8.60% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 7.00% | 8.10% |
| After-tax WACC | 5.3% | 7.6% |
| Selected WACC | 6.4% | |