CLEMO.ST
Clean Motion AB
Price:  
0.34 
SEK
Volume:  
124,177.00
Sweden | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLEMO.ST WACC - Weighted Average Cost of Capital

The WACC of Clean Motion AB (CLEMO.ST) is 8.0%.

The Cost of Equity of Clean Motion AB (CLEMO.ST) is 8.30%.
The Cost of Debt of Clean Motion AB (CLEMO.ST) is 5.00%.

Range Selected
Cost of equity 7.30% - 9.30% 8.30%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 8.9% 8.0%
WACC

CLEMO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.94 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.30%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 8.9%
Selected WACC 8.0%