GENI.ST
Generic Sweden AB (publ)
Price:  
50.60 
SEK
Volume:  
9,427.00
Sweden | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GENI.ST WACC - Weighted Average Cost of Capital

The WACC of Generic Sweden AB (publ) (GENI.ST) is 5.5%.

The Cost of Equity of Generic Sweden AB (publ) (GENI.ST) is 7.10%.
The Cost of Debt of Generic Sweden AB (publ) (GENI.ST) is 5.00%.

Range Selected
Cost of equity 5.30% - 8.90% 7.10%
Tax rate 20.70% - 21.00% 20.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.6% - 6.4% 5.5%
WACC

GENI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.55 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 8.90%
Tax rate 20.70% 21.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.6% 6.4%
Selected WACC 5.5%