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