The WACC of Neogames SARL (NGMS) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.40% | 9.00% |
| Tax rate | 16.20% - 24.50% | 20.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.2% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.82 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.40% |
| Tax rate | 16.20% | 24.50% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.2% |
| Selected WACC | 8.1% | |