The WACC of Ubisoft Entertainment SA (UBI.PA) is 6.6%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.40% | 11.30% |
| Tax rate | 25.90% - 27.10% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 7.4% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.06 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.40% |
| Tax rate | 25.90% | 27.10% |
| Debt/Equity ratio | 1.58 | 1.58 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 7.4% |
| Selected WACC | 6.6% | |