The WACC of Devolver Digital Inc (DEVO.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.50% | 8.35% |
| Tax rate | 13.60% - 19.80% | 16.70% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.2% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.54 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.50% |
| Tax rate | 13.60% | 19.80% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.2% | 9.4% |
| Selected WACC | 8.3% | |