CAG.ST
CAG Group AB
Price:  
110.00 
SEK
Volume:  
1,085.00
Sweden | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAG.ST WACC - Weighted Average Cost of Capital

The WACC of CAG Group AB (CAG.ST) is 5.9%.

The Cost of Equity of CAG Group AB (CAG.ST) is 6.10%.
The Cost of Debt of CAG Group AB (CAG.ST) is 4.55%.

Range Selected
Cost of equity 5.20% - 7.00% 6.10%
Tax rate 21.90% - 22.20% 22.05%
Cost of debt 4.00% - 5.10% 4.55%
WACC 5.0% - 6.7% 5.9%
WACC

CAG.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.5
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.20% 7.00%
Tax rate 21.90% 22.20%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 5.10%
After-tax WACC 5.0% 6.7%
Selected WACC 5.9%