ELN.ST
Ellen AB
Price:  
1.02 
SEK
Volume:  
54.00
Sweden | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELN.ST WACC - Weighted Average Cost of Capital

The WACC of Ellen AB (ELN.ST) is 4.7%.

The Cost of Equity of Ellen AB (ELN.ST) is 5.55%.
The Cost of Debt of Ellen AB (ELN.ST) is 5.00%.

Range Selected
Cost of equity 4.60% - 6.50% 5.55%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 5.2% 4.7%
WACC

ELN.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 0.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 6.50%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 5.2%
Selected WACC 4.7%