The WACC of Worldline SA (WLN.PA) is 4.8%.
| Range | Selected | |
| Cost of equity | 5.80% - 10.90% | 8.35% |
| Tax rate | 16.20% - 24.70% | 20.45% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.1% - 5.6% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.48 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 10.90% |
| Tax rate | 16.20% | 24.70% |
| Debt/Equity ratio | 2.45 | 2.45 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.1% | 5.6% |
| Selected WACC | 4.8% | |