EAST.ST
Eastnine AB (publ)
Price:  
47.48 
SEK
Volume:  
34,851.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EAST.ST WACC - Weighted Average Cost of Capital

The WACC of Eastnine AB (publ) (EAST.ST) is 5.7%.

The Cost of Equity of Eastnine AB (publ) (EAST.ST) is 6.35%.
The Cost of Debt of Eastnine AB (publ) (EAST.ST) is 5.00%.

Range Selected
Cost of equity 5.40% - 7.30% 6.35%
Tax rate 4.40% - 5.60% 5.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.1% - 6.2% 5.7%
WACC

EAST.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.46 0.53
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.40% 7.30%
Tax rate 4.40% 5.60%
Debt/Equity ratio 0.73 0.73
Cost of debt 5.00% 5.00%
After-tax WACC 5.1% 6.2%
Selected WACC 5.7%