The WACC of Dino Polska SA (DNP.WA) is 9.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.80% | 9.45% |
| Tax rate | 18.30% - 18.70% | 18.50% |
| Cost of debt | 6.10% - 6.20% | 6.15% |
| WACC | 8.1% - 10.6% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 5.5% | 6.0% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 0.42 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.80% |
| Tax rate | 18.30% | 18.70% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 6.10% | 6.20% |
| After-tax WACC | 8.1% | 10.6% |
| Selected WACC | 9.3% | |