The WACC of Epsilon Net SA (EPSIL.AT) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.30% | 8.55% |
| Tax rate | 8.20% - 15.00% | 11.60% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.7% - 10.1% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 8.8% | 9.8% |
| Adjusted beta | 0.4 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.30% |
| Tax rate | 8.20% | 15.00% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.7% | 10.1% |
| Selected WACC | 8.4% | |