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