AMNI.ST
Amniotics AB (publ)
Price:  
0.01 
SEK
Volume:  
6,955,130.00
Sweden | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AMNI.ST WACC - Weighted Average Cost of Capital

The WACC of Amniotics AB (publ) (AMNI.ST) is 3.4%.

The Cost of Equity of Amniotics AB (publ) (AMNI.ST) is 3.30%.
The Cost of Debt of Amniotics AB (publ) (AMNI.ST) is 5.00%.

Range Selected
Cost of equity 3.20% - 3.40% 3.30%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.3% - 3.5% 3.4%
WACC

AMNI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.76 -0.76
Additional risk adjustments 4.5% 5.0%
Cost of equity 3.20% 3.40%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.17 0.17
Cost of debt 5.00% 5.00%
After-tax WACC 3.3% 3.5%
Selected WACC 3.4%