The WACC of Iliad SA (ILD.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.50% | 9.05% |
| Tax rate | 36.30% - 39.50% | 37.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.9% - 6.4% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.96 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.50% |
| Tax rate | 36.30% | 39.50% |
| Debt/Equity ratio | 1.11 | 1.11 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.9% | 6.4% |
| Selected WACC | 5.7% | |