ALG.WA WACC - Weighted Average Cost of Capital

The WACC of All In! Games SA (ALG.WA) is 8.4%.

The Cost of Equity of All In! Games SA (ALG.WA) is 8.30%.

The Cost of Debt of All In! Games SA (ALG.WA) is 10.85%.

	Range	Selected
Cost of equity	7.30% - 9.30%	8.30%
Tax rate	8.60% - 14.90%	11.75%
Cost of debt	7.00% - 14.70%	10.85%
WACC	7.2% - 9.7%	8.4%

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	0.28	0.38

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.30%	9.30%

Tax rate	8.60%	14.90%
Debt/Equity ratio	0.14	0.14
Cost of debt	7.00%	14.70%

After-tax WACC	7.2%	9.7%


Selected WACC	8.4%

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 (8.30%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.28) + 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.