ALELIO.ST
Alelion Energy Systems AB
Price:  
0.05 
SEK
Volume:  
174,802.00
Sweden | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALELIO.ST WACC - Weighted Average Cost of Capital

The WACC of Alelion Energy Systems AB (ALELIO.ST) is 7.4%.

The Cost of Equity of Alelion Energy Systems AB (ALELIO.ST) is 6.95%.
The Cost of Debt of Alelion Energy Systems AB (ALELIO.ST) is 9.65%.

Range Selected
Cost of equity 5.20% - 8.70% 6.95%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 12.30% 9.65%
WACC 5.4% - 9.3% 7.4%
WACC

ALELIO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.52 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 8.70%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1.56 1.56
Cost of debt 7.00% 12.30%
After-tax WACC 5.4% 9.3%
Selected WACC 7.4%