The WACC of Media 6 SA (EDI.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.50% | 7.65% |
| Tax rate | 28.10% - 39.10% | 33.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.49 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.50% |
| Tax rate | 28.10% | 39.10% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 7.1% |
| Selected WACC | 6.1% | |