B3.ST
B3 Consulting Group AB (publ)
Price:  
73.30 
SEK
Volume:  
4,122.00
Sweden | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

B3.ST WACC - Weighted Average Cost of Capital

The WACC of B3 Consulting Group AB (publ) (B3.ST) is 6.3%.

The Cost of Equity of B3 Consulting Group AB (publ) (B3.ST) is 6.80%.
The Cost of Debt of B3 Consulting Group AB (publ) (B3.ST) is 6.05%.

Range Selected
Cost of equity 5.50% - 8.10% 6.80%
Tax rate 22.40% - 22.60% 22.50%
Cost of debt 6.00% - 6.10% 6.05%
WACC 5.3% - 7.4% 6.3%
WACC

B3.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 0.59
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.50% 8.10%
Tax rate 22.40% 22.60%
Debt/Equity ratio 0.26 0.26
Cost of debt 6.00% 6.10%
After-tax WACC 5.3% 7.4%
Selected WACC 6.3%