The WACC of MAG Interactive AB (publ) (MAGI.ST) is 5.4%.
| Range | Selected | |
| Cost of equity | 4.50% - 6.40% | 5.45% |
| Tax rate | 19.20% - 27.90% | 23.55% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 6.3% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.3 | 0.4 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.50% | 6.40% |
| Tax rate | 19.20% | 27.90% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 6.3% |
| Selected WACC | 5.4% | |