The WACC of Paradox Interactive AB (publ) (PDX.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.40% | 6.20% |
| Tax rate | 21.60% - 22.80% | 22.20% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 5.0% - 7.3% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.40% |
| Tax rate | 21.60% | 22.80% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 5.0% | 7.3% |
| Selected WACC | 6.1% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for PDX.ST:
cost_of_equity (6.20%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.49) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.