CLEM.ST
Clemondo Group AB (publ)
Price:  
0.75 
SEK
Volume:  
77,878.00
Sweden | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLEM.ST WACC - Weighted Average Cost of Capital

The WACC of Clemondo Group AB (publ) (CLEM.ST) is 7.4%.

The Cost of Equity of Clemondo Group AB (publ) (CLEM.ST) is 8.40%.
The Cost of Debt of Clemondo Group AB (publ) (CLEM.ST) is 5.25%.

Range Selected
Cost of equity 6.70% - 10.10% 8.40%
Tax rate 21.10% - 22.60% 21.85%
Cost of debt 4.00% - 6.50% 5.25%
WACC 5.9% - 9.0% 7.4%
WACC

CLEM.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 10.10%
Tax rate 21.10% 22.60%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.00% 6.50%
After-tax WACC 5.9% 9.0%
Selected WACC 7.4%