The WACC of St Dupont SA (DPT.PA) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.10% | 6.25% |
| Tax rate | 6.40% - 12.30% | 9.35% |
| Cost of debt | 4.00% - 23.00% | 13.50% |
| WACC | 5.2% - 8.7% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.41 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.10% |
| Tax rate | 6.40% | 12.30% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.00% | 23.00% |
| After-tax WACC | 5.2% | 8.7% |
| Selected WACC | 6.9% | |