COLL.ST
Collector AB
Price:  
35.65 
SEK
Volume:  
28,037.00
Sweden | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COLL.ST WACC - Weighted Average Cost of Capital

The WACC of Collector AB (COLL.ST) is 6.3%.

The Cost of Equity of Collector AB (COLL.ST) is 7.40%.
The Cost of Debt of Collector AB (COLL.ST) is 5.00%.

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%
WACC

COLL.ST WACC calculation

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%