DEAR.ST
Duearity AB
Price:  
0.02 
SEK
Volume:  
5,484,420.00
Sweden | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DEAR.ST WACC - Weighted Average Cost of Capital

The WACC of Duearity AB (DEAR.ST) is 6.8%.

The Cost of Equity of Duearity AB (DEAR.ST) is 8.60%.
The Cost of Debt of Duearity AB (DEAR.ST) is 7.00%.

Range Selected
Cost of equity 5.90% - 11.30% 8.60%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.7% - 7.8% 6.8%
WACC

DEAR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 11.30%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1.49 1.49
Cost of debt 7.00% 7.00%
After-tax WACC 5.7% 7.8%
Selected WACC 6.8%