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