WACC over the last 12 months

Media May 2023 Jun 2023 Jul 2023 Aug 2023 Sep 2023 Oct 2023 Nov 2023 Dec 2023 Jan 2024 Feb 2024 Mar 2024 Apr 2024 WACC bandwidth WACC average 12,2% 12,1% 12,2% 12,3% 12,8% 12,9% 12,4% 12,0% 12,0% 12,1% 11,9% 12,1%

The WACC takes into account a small firm premium of 3.67% in the cost of equity reflecting a market cap smaller than €500m.

Trading multiples over the last 12 quarters

Media Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 0x 4x 8x 12x 16x 20x 24x EBIT multiple EBITDA multiple
Xavier Suin

Questions?

Xavier Suin

Director
Brussels
Tel.: +32(0)474 75 14 67

Philippe Rasquin

Questions?

Philippe Rasquin

Senior Director
Brussels
Tel.: +32(0)477 61 92 06