The WACC of MGI Media & Games Invest SE (M8G.ST) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.20% | 6.40% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 4.00% - 13.10% | 8.55% |
| WACC | 4.1% - 9.2% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.20% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1.59 | 1.59 |
| Cost of debt | 4.00% | 13.10% |
| After-tax WACC | 4.1% | 9.2% |
| Selected WACC | 6.6% | |