CFISH.ST
Crunchfish AB
Price:  
1.86 
SEK
Volume:  
101,274.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CFISH.ST WACC - Weighted Average Cost of Capital

The WACC of Crunchfish AB (CFISH.ST) is 6.5%.

The Cost of Equity of Crunchfish AB (CFISH.ST) is 6.25%.
The Cost of Debt of Crunchfish AB (CFISH.ST) is 35.80%.

Range Selected
Cost of equity 5.00% - 7.50% 6.25%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 64.60% 35.80%
WACC 5.0% - 7.9% 6.5%
WACC

CFISH.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.3 0.48
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.00% 7.50%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 64.60%
After-tax WACC 5.0% 7.9%
Selected WACC 6.5%