NGMS
Neogames SARL
Price:  
29.45 
USD
Volume:  
211,945.00
Luxembourg | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NGMS WACC - Weighted Average Cost of Capital

The WACC of Neogames SARL (NGMS) is 8.3%.

The Cost of Equity of Neogames SARL (NGMS) is 9.25%.
The Cost of Debt of Neogames SARL (NGMS) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.60% 9.25%
Tax rate 16.20% - 24.50% 20.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 9.3% 8.3%
WACC

NGMS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.87 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.60%
Tax rate 16.20% 24.50%
Debt/Equity ratio 0.23 0.23
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 9.3%
Selected WACC 8.3%