EOS.ST
EnergyO Solutions Russia AB
Price:  
4.90 
SEK
Volume:  
55,599.00
Sweden | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EOS.ST WACC - Weighted Average Cost of Capital

The WACC of EnergyO Solutions Russia AB (EOS.ST) is 8.0%.

The Cost of Equity of EnergyO Solutions Russia AB (EOS.ST) is 7.95%.
The Cost of Debt of EnergyO Solutions Russia AB (EOS.ST) is 5.00%.

Range Selected
Cost of equity 6.60% - 9.30% 7.95%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 9.3% 8.0%
WACC

EOS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.30%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 9.3%
Selected WACC 8.0%