The WACC of Derichebourg SA (DBG.PA) is 6.8%.
| Range | Selected | |
| Cost of equity | 10.00% - 12.70% | 11.35% |
| Tax rate | 28.30% - 31.40% | 29.85% |
| 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 | 1.2 | 1.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 12.70% |
| Tax rate | 28.30% | 31.40% |
| Debt/Equity ratio | 1.2 | 1.2 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 7.5% |
| Selected WACC | 6.8% | |