BUY.ST
Sweden BuyersClub AB
Price:  
3.94 
SEK
Volume:  
186.00
Sweden | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BUY.ST WACC - Weighted Average Cost of Capital

The WACC of Sweden BuyersClub AB (BUY.ST) is 6.9%.

The Cost of Equity of Sweden BuyersClub AB (BUY.ST) is 6.70%.
The Cost of Debt of Sweden BuyersClub AB (BUY.ST) is 11.70%.

Range Selected
Cost of equity 5.00% - 8.40% 6.70%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 16.40% 11.70%
WACC 5.1% - 8.8% 6.9%
WACC

BUY.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.49 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 8.40%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 16.40%
After-tax WACC 5.1% 8.8%
Selected WACC 6.9%