The WACC of Paysafe Ltd (PSFE) is 7.5%.
Range | Selected | |
Cost of equity | 7.80% - 11.60% | 9.70% |
Tax rate | 24.30% - 36.50% | 30.40% |
Cost of debt | 4.20% - 15.60% | 9.90% |
WACC | 4.6% - 10.5% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.86 | 1.2 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.80% | 11.60% |
Tax rate | 24.30% | 36.50% |
Debt/Equity ratio | 2.21 | 2.21 |
Cost of debt | 4.20% | 15.60% |
After-tax WACC | 4.6% | 10.5% |
Selected WACC | 7.5% | |