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% | |