BOAT.ST
Nimbus Group AB (publ)
Price:  
16.35 
SEK
Volume:  
4,977.00
Sweden | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOAT.ST WACC - Weighted Average Cost of Capital

The WACC of Nimbus Group AB (publ) (BOAT.ST) is 8.5%.

The Cost of Equity of Nimbus Group AB (publ) (BOAT.ST) is 7.90%.
The Cost of Debt of Nimbus Group AB (publ) (BOAT.ST) is 11.40%.

Range Selected
Cost of equity 6.40% - 9.40% 7.90%
Tax rate 16.20% - 19.30% 17.75%
Cost of debt 8.50% - 14.30% 11.40%
WACC 6.7% - 10.3% 8.5%
WACC

BOAT.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.40%
Tax rate 16.20% 19.30%
Debt/Equity ratio 0.71 0.71
Cost of debt 8.50% 14.30%
After-tax WACC 6.7% 10.3%
Selected WACC 8.5%