The WACC of Warner Bros Discovery Inc (WBD) is 7.2%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.00% | 11.70% |
| Tax rate | 17.70% - 19.30% | 18.50% |
| Cost of debt | 5.80% - 7.00% | 6.40% |
| WACC | 6.5% - 7.9% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.42 | 1.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.00% |
| Tax rate | 17.70% | 19.30% |
| Debt/Equity ratio | 2.23 | 2.23 |
| Cost of debt | 5.80% | 7.00% |
| After-tax WACC | 6.5% | 7.9% |
| Selected WACC | 7.2% | |