The WACC of Derichebourg SA (DBG.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 9.20% - 11.70% | 10.45% |
| Tax rate | 27.60% - 28.20% | 27.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.1% - 7.5% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.06 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 11.70% |
| Tax rate | 27.60% | 28.20% |
| Debt/Equity ratio | 0.98 | 0.98 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 7.5% |
| Selected WACC | 6.8% | |