BONEX.ST
Bonesupport Holding AB
Price:  
353.60 
SEK
Volume:  
119,314.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BONEX.ST WACC - Weighted Average Cost of Capital

The WACC of Bonesupport Holding AB (BONEX.ST) is 6.0%.

The Cost of Equity of Bonesupport Holding AB (BONEX.ST) is 6.00%.
The Cost of Debt of Bonesupport Holding AB (BONEX.ST) is 6.05%.

Range Selected
Cost of equity 4.90% - 7.10% 6.00%
Tax rate 3.70% - 4.90% 4.30%
Cost of debt 4.00% - 8.10% 6.05%
WACC 4.9% - 7.1% 6.0%
WACC

BONEX.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.37 0.51
Additional risk adjustments 0.5% 1.0%
Cost of equity 4.90% 7.10%
Tax rate 3.70% 4.90%
Debt/Equity ratio 0 0
Cost of debt 4.00% 8.10%
After-tax WACC 4.9% 7.1%
Selected WACC 6.0%