GENO.ST
Genovis AB
Price:  
25.25 
SEK
Volume:  
28,243.00
Sweden | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GENO.ST WACC - Weighted Average Cost of Capital

The WACC of Genovis AB (GENO.ST) is 6.2%.

The Cost of Equity of Genovis AB (GENO.ST) is 6.10%.
The Cost of Debt of Genovis AB (GENO.ST) is 10.30%.

Range Selected
Cost of equity 5.10% - 7.10% 6.10%
Tax rate 7.80% - 23.30% 15.55%
Cost of debt 4.00% - 16.60% 10.30%
WACC 5.1% - 7.3% 6.2%
WACC

GENO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.51 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.10%
Tax rate 7.80% 23.30%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 16.60%
After-tax WACC 5.1% 7.3%
Selected WACC 6.2%