The WACC of Reworld Media SA (ALREW.PA) is 6.5%.
| Range | Selected | |
| Cost of equity | 8.40% - 15.50% | 11.95% |
| Tax rate | 15.90% - 18.10% | 17.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.93 | 1.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 15.50% |
| Tax rate | 15.90% | 18.10% |
| Debt/Equity ratio | 2.38 | 2.38 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.5% |
| Selected WACC | 6.5% | |