The WACC of MAG Interactive AB (publ) (MAGI.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.90% - 7.30% | 6.10% |
| Tax rate | 19.20% - 27.90% | 23.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.8% - 6.9% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.37 | 0.54 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.90% | 7.30% |
| Tax rate | 19.20% | 27.90% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.8% | 6.9% |
| Selected WACC | 5.8% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for MAGI.ST:
cost_of_equity (6.10%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.37) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.