CAPAC.ST
Capacent Holding AB (publ)
Price:  
39.20 
SEK
Volume:  
14,745.00
Sweden | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAPAC.ST WACC - Weighted Average Cost of Capital

The WACC of Capacent Holding AB (publ) (CAPAC.ST) is 6.6%.

The Cost of Equity of Capacent Holding AB (publ) (CAPAC.ST) is 6.45%.
The Cost of Debt of Capacent Holding AB (publ) (CAPAC.ST) is 15.60%.

Range Selected
Cost of equity 5.40% - 7.50% 6.45%
Tax rate 25.50% - 27.90% 26.70%
Cost of debt 4.00% - 27.20% 15.60%
WACC 5.3% - 8.0% 6.6%
WACC

CAPAC.ST WACC calculation

Category Low High
Long-term bond rate 2.3% 2.8%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.54 0.64
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.40% 7.50%
Tax rate 25.50% 27.90%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.00% 27.20%
After-tax WACC 5.3% 8.0%
Selected WACC 6.6%