ATORX.ST
Alligator Bioscience AB
Price:  
0.30 
SEK
Volume:  
12,395,441.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATORX.ST WACC - Weighted Average Cost of Capital

The WACC of Alligator Bioscience AB (ATORX.ST) is 6.6%.

The Cost of Equity of Alligator Bioscience AB (ATORX.ST) is 6.75%.
The Cost of Debt of Alligator Bioscience AB (ATORX.ST) is 5.50%.

Range Selected
Cost of equity 5.30% - 8.20% 6.75%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.1% - 8.0% 6.6%
WACC

ATORX.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.45 0.68
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.30% 8.20%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 7.00%
After-tax WACC 5.1% 8.0%
Selected WACC 6.6%