MOBA.ST
MOBA Network publ AB
Price:  
7.70 
SEK
Volume:  
6,552.00
Sweden | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOBA.ST WACC - Weighted Average Cost of Capital

The WACC of MOBA Network publ AB (MOBA.ST) is 12.2%.

The Cost of Equity of MOBA Network publ AB (MOBA.ST) is 5.55%.
The Cost of Debt of MOBA Network publ AB (MOBA.ST) is 24.35%.

Range Selected
Cost of equity 4.30% - 6.80% 5.55%
Tax rate 30.90% - 33.10% 32.00%
Cost of debt 11.00% - 37.70% 24.35%
WACC 6.3% - 18.0% 12.2%
WACC

MOBA.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.30% 6.80%
Tax rate 30.90% 33.10%
Debt/Equity ratio 1.56 1.56
Cost of debt 11.00% 37.70%
After-tax WACC 6.3% 18.0%
Selected WACC 12.2%