EDI.PA
Media 6 SA
Price:  
10.70 
EUR
Volume:  
428.00
France | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDI.PA WACC - Weighted Average Cost of Capital

The WACC of Media 6 SA (EDI.PA) is 5.2%.

The Cost of Equity of Media 6 SA (EDI.PA) is 6.20%.
The Cost of Debt of Media 6 SA (EDI.PA) is 5.00%.

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%
WACC

EDI.PA WACC calculation

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%