The WACC of Cibox Inter@ctive SA (CIB.PA) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.30% | 8.55% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.59 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.30% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 0.74 | 0.74 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.5% |
| Selected WACC | 6.5% | |