The WACC of Devoteam SA (DVT.PA) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.00% | 8.80% |
| Tax rate | 33.50% - 34.40% | 33.95% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.3% - 9.6% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.96 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.00% |
| Tax rate | 33.50% | 34.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.3% | 9.6% |
| Selected WACC | 8.5% | |