The WACC of Ubisoft Entertainment SA (UBI.PA) is 6.4%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.80% | 10.45% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.4% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.88 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.80% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 1.44 | 1.44 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.4% |
| Selected WACC | 6.4% | |