ACROUD.ST
Acroud AB
Price:  
0.14 
SEK
Volume:  
42,933.00
Sweden | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACROUD.ST WACC - Weighted Average Cost of Capital

The WACC of Acroud AB (ACROUD.ST) is 11.0%.

The Cost of Equity of Acroud AB (ACROUD.ST) is 8.30%.
The Cost of Debt of Acroud AB (ACROUD.ST) is 14.75%.

Range Selected
Cost of equity 6.00% - 10.60% 8.30%
Tax rate 6.80% - 10.60% 8.70%
Cost of debt 10.00% - 19.50% 14.75%
WACC 7.7% - 14.2% 11.0%
WACC

ACROUD.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.68 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 10.60%
Tax rate 6.80% 10.60%
Debt/Equity ratio 1.11 1.11
Cost of debt 10.00% 19.50%
After-tax WACC 7.7% 14.2%
Selected WACC 11.0%

ACROUD.ST's CAPM model and how its cost of Equity is calculated

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 ACROUD.ST:

cost_of_equity (8.30%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.68) + 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.