AXOLOT.ST
Axolot Solutions Holding AB
Price:  
0.30 
SEK
Volume:  
217,460.00
Sweden | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AXOLOT.ST WACC - Weighted Average Cost of Capital

The WACC of Axolot Solutions Holding AB (AXOLOT.ST) is 5.8%.

The Cost of Equity of Axolot Solutions Holding AB (AXOLOT.ST) is 5.80%.
The Cost of Debt of Axolot Solutions Holding AB (AXOLOT.ST) is 5.00%.

Range Selected
Cost of equity 4.90% - 6.70% 5.80%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 6.7% 5.8%
WACC

AXOLOT.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.38 0.44
Additional risk adjustments 0.5% 1.0%
Cost of equity 4.90% 6.70%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 6.7%
Selected WACC 5.8%