PDX.ST
Paradox Interactive AB (publ)
Price:  
196.90 
SEK
Volume:  
63,570.00
Sweden | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDX.ST WACC - Weighted Average Cost of Capital

The WACC of Paradox Interactive AB (publ) (PDX.ST) is 7.3%.

The Cost of Equity of Paradox Interactive AB (publ) (PDX.ST) is 7.25%.
The Cost of Debt of Paradox Interactive AB (publ) (PDX.ST) is 4.25%.

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%
WACC

PDX.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 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%