The WACC of Media 6 SA (EDI.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.10% | 6.20% |
| Tax rate | 33.60% - 44.60% | 39.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.7% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.39 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.10% |
| Tax rate | 33.60% | 44.60% |
| Debt/Equity ratio | 0.48 | 0.48 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.7% |
| Selected WACC | 5.2% | |