GAN
Gan Ltd
Price:  
1.84 
USD
Volume:  
271,337.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GAN WACC - Weighted Average Cost of Capital

The WACC of Gan Ltd (GAN) is 6.7%.

The Cost of Equity of Gan Ltd (GAN) is 7.85%.
The Cost of Debt of Gan Ltd (GAN) is 4.50%.

Range Selected
Cost of equity 6.90% - 8.80% 7.85%
Tax rate 1.50% - 2.00% 1.75%
Cost of debt 4.50% - 4.50% 4.50%
WACC 6.1% - 7.3% 6.7%
WACC

GAN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.66 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 8.80%
Tax rate 1.50% 2.00%
Debt/Equity ratio 0.5 0.5
Cost of debt 4.50% 4.50%
After-tax WACC 6.1% 7.3%
Selected WACC 6.7%