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