AROC.ST
AroCell AB (publ)
Price:  
0.40 
SEK
Volume:  
663,907.00
Sweden | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AROC.ST WACC - Weighted Average Cost of Capital

The WACC of AroCell AB (publ) (AROC.ST) is 5.5%.

The Cost of Equity of AroCell AB (publ) (AROC.ST) is 6.95%.
The Cost of Debt of AroCell AB (publ) (AROC.ST) is 5.00%.

Range Selected
Cost of equity 5.90% - 8.00% 6.95%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 6.0% 5.5%
WACC

AROC.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.00%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 6.0%
Selected WACC 5.5%