The WACC of Delta Plus Group SA (DLTA.PA) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.80% | 7.45% |
| Tax rate | 22.50% - 23.10% | 22.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.67 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.80% |
| Tax rate | 22.50% | 23.10% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.8% |
| Selected WACC | 6.7% | |