Starbreeze ABSTU:2ST +33.33%32 WACC % is 22.85% as of Jun. 27, 2026, which is 197% above its 10-year median of 7.70. GuruFocus rates STU:2ST with a GF Score™ of 32/100. The stock has 4 warning signs investors should review. Among 571 Interactive Media companies, Starbreeze AB ranks better than 84.24% on this metric.
As of today (2026-06-27), Starbreeze AB's weighted average cost of capital is 22.85%%. Starbreeze AB's ROIC % is -124.28% (calculated using TTM income statement data).
Starbreeze AB earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Starbreeze AB (STU:2ST) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Starbreeze AB's weighted average cost of capital is 22.85%%. Starbreeze AB's ROIC % is -124.28% (calculated using TTM income statement data).
Starbreeze AB earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Starbreeze AB WACC % Historical Data
* Premium members only.
The historical data trend for Starbreeze AB's WACC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Electronic Gaming & Multimedia subindustry, Starbreeze AB's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Starbreeze AB WACC % vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, Starbreeze AB's WACC % distribution charts can be found below:
* The bar in red indicates where Starbreeze AB's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Starbreeze AB's market capitalization (E) is €14.120 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Starbreeze AB's latest one-year quarterly average Book Value of Debt (D) is €4.1202 Mil.
a) weight of equity = E / (E + D) = 14.120 / (14.120 + 4.1202) = 0.7741
b) weight of debt = D / (E + D) = 4.1202 / (14.120 + 4.1202) = 0.2259
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 2.7446%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Starbreeze AB's beta is 4.2587.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 2.7446% + 4.2587 * 6% = 28.2968%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Starbreeze AB's interest expense (positive number) was €0.173 Mil. Its total Book Value of Debt (D) is €4.1202 Mil.
Cost of Debt = 0.173 / 4.1202 = 4.1988%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = -0.013 / -39.207 = 0.03%.
Starbreeze AB's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.7741
*
28.2968%
+
0.2259
*
4.1988%
*
(1 - 0.03%)
=
22.85%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Starbreeze AB (STU:2ST) has a WACC % of 22.85% as of Jun. 27, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Starbreeze AB and its competitors. This is 197% above median its historical median of 7.70. Over the past decade, Starbreeze AB's WACC % has ranged from 0.51 to 11.01. According to the industry distribution chart, Starbreeze AB ranks #90 out of 571 companies in the Interactive Media industry, placing it in the top 15.8%.
Is Starbreeze AB's WACC % too high?
Starbreeze AB's current WACC % of 22.85% is 197% above median its 10-year median of 7.70. Over the past 10 years, this metric has ranged from a low of 0.51 to a high of 11.01. The Interactive Media industry median WACC % is 7.09. Starbreeze AB's value of 22.85% is 222.3% above this industry median. Based on the distribution chart, Starbreeze AB ranks #90 out of 571 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Starbreeze AB has a GF Score™ of 32/100, reflecting its overall financial health beyond just this single metric.
How does Starbreeze AB's WACC % compare to NTES and EA?
According to the Interactive Media industry distribution chart, Starbreeze AB ranks #90 out of 571 companies for WACC %. This places Starbreeze AB in the top 16% of its industry — outperforming the majority of peers. The industry median WACC % is 7.09. Starbreeze AB's value of 22.85% is 222.3% above this benchmark. Historically, Starbreeze AB's own WACC % has ranged from 0.51 to 11.01 over the past decade. While the company's 10-year median is 7.70 vs. the industry median of 7.09, Starbreeze AB has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for an Interactive Media company?
The median WACC % among Interactive Media companies is 7.09, based on 571 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Starbreeze AB's current WACC % of 22.85% is 222.3% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Starbreeze AB and its competitors. For the Interactive Media industry, the median WACC % is 7.09 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Starbreeze AB's current WACC % is 22.85%, which is 197% above median its own 10-year median of 7.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Starbreeze AB stock overvalued right now?
Starbreeze AB (STU:2ST) has a current WACC % of 22.85%. The current WACC % is 22.85%, which is 197% above median its 10-year median of 7.70 and 222.3% above the Interactive Media industry median of 7.09. Starbreeze AB's overall GF Score™ is 32/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Starbreeze AB (STU:2ST), the current WACC % is 22.85% as of Jun. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Starbreeze AB is a creator, publisher, and distributor of entertainment products. It mainly develops and publishes games for the Console, PC, and Mobile gaming markets. Its reportable segments are; game development, game sales, third-party publishing, and licensing. The Game Sales segment consists of games developed in-house by Starbreeze. The revenue also consists of sales revenue and royalties from the rights to PAYDAY.
32GF Score
Get the complete analysis for STU:2ST
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
STU:2ST has been successfully added to your 
