DRIL.ST
Drillcon AB
Price:  
4.54 
SEK
Volume:  
96,958.00
Sweden | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRIL.ST WACC - Weighted Average Cost of Capital

The WACC of Drillcon AB (DRIL.ST) is 5.9%.

The Cost of Equity of Drillcon AB (DRIL.ST) is 6.30%.
The Cost of Debt of Drillcon AB (DRIL.ST) is 6.30%.

Range Selected
Cost of equity 4.60% - 8.00% 6.30%
Tax rate 23.50% - 24.90% 24.20%
Cost of debt 4.00% - 8.60% 6.30%
WACC 4.2% - 7.6% 5.9%
WACC

DRIL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.42 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 8.00%
Tax rate 23.50% 24.90%
Debt/Equity ratio 0.42 0.42
Cost of debt 4.00% 8.60%
After-tax WACC 4.2% 7.6%
Selected WACC 5.9%