DOXA.ST
Doxa AB
Price:  
0.60 
SEK
Volume:  
3,663,488.00
Sweden | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOXA.ST WACC - Weighted Average Cost of Capital

The WACC of Doxa AB (DOXA.ST) is 5.8%.

The Cost of Equity of Doxa AB (DOXA.ST) is 6.60%.
The Cost of Debt of Doxa AB (DOXA.ST) is 5.00%.

Range Selected
Cost of equity 5.40% - 7.80% 6.60%
Tax rate 0.10% - 0.30% 0.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.4% 5.8%
WACC

DOXA.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.37 0.54
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.40% 7.80%
Tax rate 0.10% 0.30%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.4%
Selected WACC 5.8%