Adux SA (ADUX.PA) WACC Analysis

As of June 1, 2025, Adux SA (ADUX.PA) carries a Weighted Average Cost of Capital (WACC) of 7.8%. WACC reflects the blended rate Adux SA must pay to both equity and debt holders.

Within that, the cost of equity is 7.7%, the cost of debt is 4.0%, and the effective tax rate is 6.6%.

Breakdown of WACC Components

• Long-term bond rate: 2.6% – 3.1%
• Equity market risk premium: 5.8% – 6.8%
• Adjusted beta: 0.88 – 0.96
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.29

What It Means for Investors

With a selected WACC of 7.8%, Adux SA must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.