The WACC of Les Docks des Petroles d Ambes SA (DPAM.PA) is 6.6%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.80% | 9.50% |
| Tax rate | 26.30% - 27.50% | 26.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 7.2% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.9 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.80% |
| Tax rate | 26.30% | 27.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 7.2% |
| Selected WACC | 6.6% | |