The WACC of Paradox Interactive AB (publ) (PDX.ST) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.60% | 7.25% |
| Tax rate | 19.90% - 20.70% | 20.30% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 8.6% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.60% |
| Tax rate | 19.90% | 20.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 8.6% |
| Selected WACC | 7.3% | |