Evolution Gaming Group AB (publ) (EVO.ST) WACC Analysis

As of June 13, 2025, Evolution Gaming Group AB (publ) (EVO.ST) carries a Weighted Average Cost of Capital (WACC) of 7.3%. WACC reflects the blended rate Evolution Gaming Group AB (publ) must pay to both equity and debt holders.

Within that, the cost of equity is 6.0%, the cost of debt is 4.0%, and the effective tax rate is 6.7%.

Breakdown of WACC Components

• Long-term bond rate: 2.5% – 3.0%
• Equity market risk premium: 5.1% – 6.1%
• Adjusted beta: 0.68 – 0.83
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.01

What It Means for Investors

With a selected WACC of 7.3%, Evolution Gaming Group AB (publ) must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.