DSNO.ST
Desenio Group AB (publ)
Price:  
0.28 
SEK
Volume:  
44,978.00
Sweden | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DSNO.ST WACC - Weighted Average Cost of Capital

The WACC of Desenio Group AB (publ) (DSNO.ST) is 5.3%.

The Cost of Equity of Desenio Group AB (publ) (DSNO.ST) is 35.65%.
The Cost of Debt of Desenio Group AB (publ) (DSNO.ST) is 5.00%.

Range Selected
Cost of equity 30.00% - 41.30% 35.65%
Tax rate 14.50% - 23.10% 18.80%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 5.3% 5.3%
WACC

DSNO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 5.39 6.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 30.00% 41.30%
Tax rate 14.50% 23.10%
Debt/Equity ratio 24.77 24.77
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 5.3%
Selected WACC 5.3%