AGROUP.ST
Arlandastad Group AB (publ)
Price:  
28.60 
SEK
Volume:  
10,416.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AGROUP.ST WACC - Weighted Average Cost of Capital

The WACC of Arlandastad Group AB (publ) (AGROUP.ST) is 4.7%.

The Cost of Equity of Arlandastad Group AB (publ) (AGROUP.ST) is 5.30%.
The Cost of Debt of Arlandastad Group AB (publ) (AGROUP.ST) is 5.00%.

Range Selected
Cost of equity 4.30% - 6.30% 5.30%
Tax rate 19.30% - 21.90% 20.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 5.2% 4.7%
WACC

AGROUP.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.30% 6.30%
Tax rate 19.30% 21.90%
Debt/Equity ratio 0.88 0.88
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 5.2%
Selected WACC 4.7%