The WACC of LeoVegas AB (publ) (LEO.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.90% | 6.80% |
| Tax rate | 5.70% - 8.40% | 7.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.5% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.90% |
| Tax rate | 5.70% | 8.40% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.5% | 7.4% |
| Selected WACC | 6.5% | |