BOKUS.ST
Bokusgruppen AB (publ)
Price:  
45.90 
SEK
Volume:  
33,073.00
Sweden | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOKUS.ST WACC - Weighted Average Cost of Capital

The WACC of Bokusgruppen AB (publ) (BOKUS.ST) is 5.2%.

The Cost of Equity of Bokusgruppen AB (publ) (BOKUS.ST) is 5.75%.
The Cost of Debt of Bokusgruppen AB (publ) (BOKUS.ST) is 4.85%.

Range Selected
Cost of equity 4.50% - 7.00% 5.75%
Tax rate 21.60% - 22.30% 21.95%
Cost of debt 4.30% - 5.40% 4.85%
WACC 4.2% - 6.3% 5.2%
WACC

BOKUS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.39 0.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.50% 7.00%
Tax rate 21.60% 22.30%
Debt/Equity ratio 0.37 0.37
Cost of debt 4.30% 5.40%
After-tax WACC 4.2% 6.3%
Selected WACC 5.2%