ARISE.ST
Arise AB
Price:  
39.30 
SEK
Volume:  
21,242.00
Sweden | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARISE.ST WACC - Weighted Average Cost of Capital

The WACC of Arise AB (ARISE.ST) is 5.7%.

The Cost of Equity of Arise AB (ARISE.ST) is 6.10%.
The Cost of Debt of Arise AB (ARISE.ST) is 6.70%.

Range Selected
Cost of equity 5.10% - 7.10% 6.10%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.60% - 7.80% 6.70%
WACC 4.8% - 6.7% 5.7%
WACC

ARISE.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 0.5
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.10% 7.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.75 0.75
Cost of debt 5.60% 7.80%
After-tax WACC 4.8% 6.7%
Selected WACC 5.7%