The WACC of Lisi SA (FII.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.10% | 9.35% |
| Tax rate | 26.70% - 27.10% | 26.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.8% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.79 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.10% |
| Tax rate | 26.70% | 27.10% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.8% | 8.1% |
| Selected WACC | 7.0% | |