The WACC of G5 Entertainment AB (publ) (G5EN.ST) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 9.50% - 11.40% | 10.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 8.7% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.78 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 9.50% | 11.40% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 8.7% |
| Selected WACC | 7.6% | |