The WACC of Intexa SA (ITXT.PA) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.10% | 5.95% |
| Tax rate | 29.70% - 31.90% | 30.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 7.1% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.32 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.10% |
| Tax rate | 29.70% | 31.90% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 7.1% |
| Selected WACC | 5.9% | |