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