The WACC of IDI SCA (IDIP.PA) is 8.0%.
Range | Selected | |
Cost of equity | 7.40% - 9.70% | 8.55% |
Tax rate | 3.10% - 4.50% | 3.80% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.0% - 8.9% | 8.0% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.76 | 0.84 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.40% | 9.70% |
Tax rate | 3.10% | 4.50% |
Debt/Equity ratio | 0.19 | 0.19 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.0% | 8.9% |
Selected WACC | 8.0% | |