The WACC of Boku Inc (BOKU.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.20% | 8.15% |
| Tax rate | 10.30% - 14.60% | 12.45% |
| Cost of debt | 4.60% - 6.40% | 5.50% |
| WACC | 7.0% - 9.1% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.20% |
| Tax rate | 10.30% | 14.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 6.40% |
| After-tax WACC | 7.0% | 9.1% |
| Selected WACC | 8.1% | |