The WACC of Netmedia Group SA (ALNMG.PA) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.50% | 6.95% |
| Tax rate | 3.60% - 5.90% | 4.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.8% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.42 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.50% |
| Tax rate | 3.60% | 5.90% |
| Debt/Equity ratio | 0.78 | 0.78 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.8% |
| Selected WACC | 6.0% | |