The WACC of Madvertise SA (ALMNG.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 7.70% - 10.00% | 8.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 6.2% | 7.2% |
| Adjusted beta | 0.54 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 7.70% | 10.00% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 7.9% |
| Selected WACC | 7.0% | |