The WACC of Collector AB (COLL.ST) is 6.3%.
Range | Selected | |
Cost of equity | 6.30% - 8.50% | 7.40% |
Tax rate | 21.10% - 21.40% | 21.25% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.5% - 7.0% | 6.3% |
Category | Low | High |
Long-term bond rate | 2.8% | 3.3% |
Equity market risk premium | 5.5% | 6.5% |
Adjusted beta | 0.63 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.30% | 8.50% |
Tax rate | 21.10% | 21.40% |
Debt/Equity ratio | 0.46 | 0.46 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.5% | 7.0% |
Selected WACC | 6.3% | |