GCOR.ST
Gaming Corps AB
Price:  
0.59 
SEK
Volume:  
31,135.00
Sweden | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GCOR.ST WACC - Weighted Average Cost of Capital

The WACC of Gaming Corps AB (GCOR.ST) is 6.2%.

The Cost of Equity of Gaming Corps AB (GCOR.ST) is 6.30%.
The Cost of Debt of Gaming Corps AB (GCOR.ST) is 7.00%.

Range Selected
Cost of equity 5.20% - 7.40% 6.30%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.2% - 7.2% 6.2%
WACC

GCOR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.43 0.55
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.20% 7.40%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 7.00%
After-tax WACC 5.2% 7.2%
Selected WACC 6.2%