The WACC of Catena Media PLC (CTM.ST) is 8.0%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.70% | 7.75% |
| Tax rate | 1.30% - 5.20% | 3.25% |
| Cost of debt | 7.00% - 9.90% | 8.45% |
| WACC | 6.6% - 9.5% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.70% |
| Tax rate | 1.30% | 5.20% |
| Debt/Equity ratio | 2.23 | 2.23 |
| Cost of debt | 7.00% | 9.90% |
| After-tax WACC | 6.6% | 9.5% |
| Selected WACC | 8.0% | |