DEVO.L
Devolver Digital Inc
Price:  
24.50 
GBP
Volume:  
37,240.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DEVO.L WACC - Weighted Average Cost of Capital

The WACC of Devolver Digital Inc (DEVO.L) is 8.3%.

The Cost of Equity of Devolver Digital Inc (DEVO.L) is 8.35%.
The Cost of Debt of Devolver Digital Inc (DEVO.L) is 7.00%.

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%
WACC

DEVO.L WACC calculation

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%