The WACC of ID Logistics SAS (IDL.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.60% | 7.65% |
| Tax rate | 30.60% - 33.20% | 31.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 7.4% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.46 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.60% |
| Tax rate | 30.60% | 33.20% |
| Debt/Equity ratio | 0.54 | 0.54 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 7.4% |
| Selected WACC | 6.1% | |