The WACC of Les Docks des Petroles d Ambes SA (DPAM.PA) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.50% | 7.95% |
| Tax rate | 26.30% - 27.50% | 26.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.6% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.58 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.50% |
| Tax rate | 26.30% | 27.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.6% |
| Selected WACC | 5.8% | |