AXFO.ST
Axfood AB
Price:  
232.80 
SEK
Volume:  
317,571.00
Sweden | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AXFO.ST WACC - Weighted Average Cost of Capital

The WACC of Axfood AB (AXFO.ST) is 5.5%.

The Cost of Equity of Axfood AB (AXFO.ST) is 5.95%.
The Cost of Debt of Axfood AB (AXFO.ST) is 4.25%.

Range Selected
Cost of equity 4.80% - 7.10% 5.95%
Tax rate 20.80% - 22.00% 21.40%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.5% - 6.5% 5.5%
WACC

AXFO.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 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 7.10%
Tax rate 20.80% 22.00%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.50%
After-tax WACC 4.5% 6.5%
Selected WACC 5.5%