The WACC of Nextedia SA (ALNXT.PA) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.20% | 8.00% |
| Tax rate | 9.70% - 21.60% | 15.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.3% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.65 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.20% |
| Tax rate | 9.70% | 21.60% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.3% |
| Selected WACC | 6.7% | |