AERO.ST
Svenska Aerogel Holding AB (publ)
Price:  
8.25 
SEK
Volume:  
9,062.00
Sweden | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AERO.ST WACC - Weighted Average Cost of Capital

The WACC of Svenska Aerogel Holding AB (publ) (AERO.ST) is 5.9%.

The Cost of Equity of Svenska Aerogel Holding AB (publ) (AERO.ST) is 5.70%.
The Cost of Debt of Svenska Aerogel Holding AB (publ) (AERO.ST) is 10.05%.

Range Selected
Cost of equity 4.70% - 6.70% 5.70%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 13.10% 10.05%
WACC 4.8% - 7.1% 5.9%
WACC

AERO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.24 0.36
Additional risk adjustments 1.0% 1.5%
Cost of equity 4.70% 6.70%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.11 0.11
Cost of debt 7.00% 13.10%
After-tax WACC 4.8% 7.1%
Selected WACC 5.9%