GREEN.ST
Green Landscaping Group AB
Price:  
71.50 
SEK
Volume:  
2,297.00
Sweden | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GREEN.ST WACC - Weighted Average Cost of Capital

The WACC of Green Landscaping Group AB (GREEN.ST) is 5.2%.

The Cost of Equity of Green Landscaping Group AB (GREEN.ST) is 6.20%.
The Cost of Debt of Green Landscaping Group AB (GREEN.ST) is 4.85%.

Range Selected
Cost of equity 5.20% - 7.20% 6.20%
Tax rate 24.60% - 25.00% 24.80%
Cost of debt 4.00% - 5.70% 4.85%
WACC 4.4% - 6.1% 5.2%
WACC

GREEN.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.52 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 7.20%
Tax rate 24.60% 25.00%
Debt/Equity ratio 0.59 0.59
Cost of debt 4.00% 5.70%
After-tax WACC 4.4% 6.1%
Selected WACC 5.2%