The WACC of Discovery Inc (DISCA) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.70% | 8.30% |
| Tax rate | 19.50% - 26.30% | 22.90% |
| Cost of debt | 4.40% - 7.20% | 5.80% |
| WACC | 5.1% - 7.3% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.88 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.70% |
| Tax rate | 19.50% | 26.30% |
| Debt/Equity ratio | 1.21 | 1.21 |
| Cost of debt | 4.40% | 7.20% |
| After-tax WACC | 5.1% | 7.3% |
| Selected WACC | 6.2% | |