SCOUT.ST
Scout Gaming Group AB
Price:  
0.26 
SEK
Volume:  
14,416.00
Sweden | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCOUT.ST WACC - Weighted Average Cost of Capital

The WACC of Scout Gaming Group AB (SCOUT.ST) is 5.7%.

The Cost of Equity of Scout Gaming Group AB (SCOUT.ST) is 6.45%.
The Cost of Debt of Scout Gaming Group AB (SCOUT.ST) is 5.00%.

Range Selected
Cost of equity 5.10% - 7.80% 6.45%
Tax rate -% - 0.10% 0.05%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.4% 5.7%
WACC

SCOUT.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.80%
Tax rate -% 0.10%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.4%
Selected WACC 5.7%