The WACC of Icade SA (ICAD.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.40% | 7.75% |
| Tax rate | 2.20% - 4.80% | 3.50% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 4.4% - 6.0% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.53 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.40% |
| Tax rate | 2.20% | 4.80% |
| Debt/Equity ratio | 3.27 | 3.27 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 4.4% | 6.0% |
| Selected WACC | 5.2% | |