The WACC of Icade SA (ICAD.PA) is 7.1%.
| Range | Selected | |
| Cost of equity | 9.60% - 15.90% | 12.75% |
| Tax rate | 1.90% - 2.50% | 2.20% |
| Cost of debt | 4.00% - 6.60% | 5.30% |
| WACC | 5.3% - 8.8% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.13 | 1.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 15.90% |
| Tax rate | 1.90% | 2.50% |
| Debt/Equity ratio | 2.95 | 2.95 |
| Cost of debt | 4.00% | 6.60% |
| After-tax WACC | 5.3% | 8.8% |
| Selected WACC | 7.1% | |