The WACC of Evolution Gaming Group AB (publ) (EVO.ST) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.60% | 6.70% |
| Tax rate | 5.80% - 6.60% | 6.20% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.8% - 7.6% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.60% |
| Tax rate | 5.80% | 6.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.8% | 7.6% |
| Selected WACC | 6.7% | |