DVYSR.ST
Devyser Diagnostics AB
Price:  
121.00 
SEK
Volume:  
19,099.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DVYSR.ST WACC - Weighted Average Cost of Capital

The WACC of Devyser Diagnostics AB (DVYSR.ST) is 6.4%.

The Cost of Equity of Devyser Diagnostics AB (DVYSR.ST) is 6.45%.
The Cost of Debt of Devyser Diagnostics AB (DVYSR.ST) is 5.50%.

Range Selected
Cost of equity 5.30% - 7.60% 6.45%
Tax rate 7.10% - 10.10% 8.60%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.2% - 7.5% 6.4%
WACC

DVYSR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.55 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 7.60%
Tax rate 7.10% 10.10%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.00% 7.00%
After-tax WACC 5.2% 7.5%
Selected WACC 6.4%