KAMBI.ST
Kambi Group PLC
Price:  
105.20 
SEK
Volume:  
61,685.00
Malta | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAMBI.ST WACC - Weighted Average Cost of Capital

The WACC of Kambi Group PLC (KAMBI.ST) is 6.4%.

The Cost of Equity of Kambi Group PLC (KAMBI.ST) is 6.55%.
The Cost of Debt of Kambi Group PLC (KAMBI.ST) is 4.25%.

Range Selected
Cost of equity 5.60% - 7.50% 6.55%
Tax rate 22.00% - 22.80% 22.40%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.5% - 7.3% 6.4%
WACC

KAMBI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.6 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.50%
Tax rate 22.00% 22.80%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 4.50%
After-tax WACC 5.5% 7.3%
Selected WACC 6.4%