BRAG.TO
Bragg Gaming Group Inc
Price:  
5.16 
CAD
Volume:  
22,500.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRAG.TO WACC - Weighted Average Cost of Capital

The WACC of Bragg Gaming Group Inc (BRAG.TO) is 6.4%.

The Cost of Equity of Bragg Gaming Group Inc (BRAG.TO) is 6.70%.
The Cost of Debt of Bragg Gaming Group Inc (BRAG.TO) is 5.00%.

Range Selected
Cost of equity 5.70% - 7.70% 6.70%
Tax rate 18.90% - 26.30% 22.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.5% - 7.3% 6.4%
WACC

BRAG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.70%
Tax rate 18.90% 26.30%
Debt/Equity ratio 0.13 0.13
Cost of debt 5.00% 5.00%
After-tax WACC 5.5% 7.3%
Selected WACC 6.4%