FLEXM.ST
Flexion Mobile PLC
Price:  
7.54 
SEK
Volume:  
11,717.00
United Kingdom | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLEXM.ST WACC - Weighted Average Cost of Capital

The WACC of Flexion Mobile PLC (FLEXM.ST) is 6.3%.

The Cost of Equity of Flexion Mobile PLC (FLEXM.ST) is 6.30%.
The Cost of Debt of Flexion Mobile PLC (FLEXM.ST) is 5.00%.

Range Selected
Cost of equity 4.80% - 7.80% 6.30%
Tax rate 6.30% - 12.80% 9.55%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 7.7% 6.3%
WACC

FLEXM.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.45 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 7.80%
Tax rate 6.30% 12.80%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 7.7%
Selected WACC 6.3%