ALG.WA WACC - Weighted Average Cost of Capital

The WACC of All In! Games SA (ALG.WA) is 7.9%.

The Cost of Equity of All In! Games SA (ALG.WA) is 8.25%.

The Cost of Debt of All In! Games SA (ALG.WA) is 6.30%.

	Range	Selected
Cost of equity	7.30% - 9.20%	8.25%
Tax rate	8.90% - 14.90%	11.90%
Cost of debt	5.60% - 7.00%	6.30%
WACC	7.1% - 8.8%	7.9%

WACC

ALG.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.29	0.37

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.30%	9.20%

Tax rate	8.90%	14.90%
Debt/Equity ratio	0.14	0.14
Cost of debt	5.60%	7.00%

After-tax WACC	7.1%	8.8%


Selected WACC	7.9%

ALG.WA's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for ALG.WA:

cost_of_equity (8.25%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.29) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.