BONG.ST
Bong AB
Price:  
0.80 
SEK
Volume:  
2,954.00
Sweden | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BONG.ST WACC - Weighted Average Cost of Capital

The WACC of Bong AB (BONG.ST) is 7.8%.

The Cost of Equity of Bong AB (BONG.ST) is 8.70%.
The Cost of Debt of Bong AB (BONG.ST) is 9.25%.

Range Selected
Cost of equity 6.30% - 11.10% 8.70%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.50% - 11.00% 9.25%
WACC 6.0% - 9.5% 7.8%
WACC

BONG.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 1.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 11.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 2.2 2.2
Cost of debt 7.50% 11.00%
After-tax WACC 6.0% 9.5%
Selected WACC 7.8%