The WACC of BD Multi Media SA (ALBDM.PA) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.90% | 6.80% |
| Tax rate | 4.50% - 8.90% | 6.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.46 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.90% |
| Tax rate | 4.50% | 8.90% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.4% |
| Selected WACC | 6.5% | |