The WACC of CodeMill AB (publ) (CDMIL.ST) is 6.6%.
Range | Selected | |
Cost of equity | 5.30% - 8.00% | 6.65% |
Tax rate | 2.70% - 4.30% | 3.50% |
Cost of debt | 4.00% - 4.80% | 4.40% |
WACC | 5.2% - 8.0% | 6.6% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.44 | 0.66 |
Additional risk adjustments | 0.5% | 1.0% |
Cost of equity | 5.30% | 8.00% |
Tax rate | 2.70% | 4.30% |
Debt/Equity ratio | 0.02 | 0.02 |
Cost of debt | 4.00% | 4.80% |
After-tax WACC | 5.2% | 8.0% |
Selected WACC | 6.6% | |