The WACC of DP Eurasia NV (DPEU.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.10% - 7.60% | 6.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 9.20% - 18.60% | 13.90% |
| WACC | 6.3% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 7.60% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 9.20% | 18.60% |
| After-tax WACC | 6.3% | 8.7% |
| Selected WACC | 7.5% | |