CFISH.ST
Crunchfish AB
Price:  
1.35 
SEK
Volume:  
198,878.00
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 6.6%.

The Cost of Equity of Crunchfish AB (CFISH.ST) is 6.35%.
The Cost of Debt of Crunchfish AB (CFISH.ST) is 35.80%.

Range Selected
Cost of equity 5.10% - 7.60% 6.35%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 64.60% 35.80%
WACC 5.1% - 8.2% 6.6%
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 0.41 0.59
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.10% 7.60%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 64.60%
After-tax WACC 5.1% 8.2%
Selected WACC 6.6%