The WACC of Fractal Gaming Group AB (FRACTL.ST) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.70% | 6.50% |
| Tax rate | 22.00% - 22.50% | 22.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.70% |
| Tax rate | 22.00% | 22.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.6% |
| Selected WACC | 6.4% | |