CDMIL.ST
CodeMill AB (publ)
Price:  
16.80 
SEK
Volume:  
5,404.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDMIL.ST WACC - Weighted Average Cost of Capital

The WACC of CodeMill AB (publ) (CDMIL.ST) is 6.6%.

The Cost of Equity of CodeMill AB (publ) (CDMIL.ST) is 6.65%.
The Cost of Debt of CodeMill AB (publ) (CDMIL.ST) is 4.40%.

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%
WACC

CDMIL.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 0.66
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%