The WACC of Deezer SA (DEEZR.PA) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.10% | 7.30% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 7.6% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.6 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.10% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 7.6% |
| Selected WACC | 6.9% | |