AFRY.ST
Afry AB
Price:  
159.60 
SEK
Volume:  
289,904.00
Sweden | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AFRY.ST WACC - Weighted Average Cost of Capital

The WACC of Afry AB (AFRY.ST) is 6.4%.

The Cost of Equity of Afry AB (AFRY.ST) is 7.75%.
The Cost of Debt of Afry AB (AFRY.ST) is 4.25%.

Range Selected
Cost of equity 6.50% - 9.00% 7.75%
Tax rate 20.70% - 21.50% 21.10%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.4% - 7.3% 6.4%
WACC

AFRY.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.78 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.00%
Tax rate 20.70% 21.50%
Debt/Equity ratio 0.46 0.46
Cost of debt 4.00% 4.50%
After-tax WACC 5.4% 7.3%
Selected WACC 6.4%