FLUI.ST
Fluicell AB
Price:  
0.04 
SEK
Volume:  
6,163,208.00
Sweden | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLUI.ST WACC - Weighted Average Cost of Capital

The WACC of Fluicell AB (FLUI.ST) is 5.1%.

The Cost of Equity of Fluicell AB (FLUI.ST) is 6.30%.
The Cost of Debt of Fluicell AB (FLUI.ST) is 5.00%.

Range Selected
Cost of equity 5.50% - 7.10% 6.30%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 5.5% 5.1%
WACC

FLUI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.59 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 5.5%
Selected WACC 5.1%