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