FREJA.ST
Freja eID Group AB
Price:  
10.35 
SEK
Volume:  
76,528.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FREJA.ST WACC - Weighted Average Cost of Capital

The WACC of Freja eID Group AB (FREJA.ST) is 6.1%.

The Cost of Equity of Freja eID Group AB (FREJA.ST) is 6.25%.
The Cost of Debt of Freja eID Group AB (FREJA.ST) is 5.00%.

Range Selected
Cost of equity 5.20% - 7.30% 6.25%
Tax rate 1.80% - 4.90% 3.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.1% - 7.1% 6.1%
WACC

FREJA.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.42 0.54
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.20% 7.30%
Tax rate 1.80% 4.90%
Debt/Equity ratio 0.08 0.08
Cost of debt 5.00% 5.00%
After-tax WACC 5.1% 7.1%
Selected WACC 6.1%