HEGR.ST
Hedera Group AB (publ)
Price:  
2.88 
SEK
Volume:  
8,987.00
Sweden | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HEGR.ST WACC - Weighted Average Cost of Capital

The WACC of Hedera Group AB (publ) (HEGR.ST) is 6.4%.

The Cost of Equity of Hedera Group AB (publ) (HEGR.ST) is 8.10%.
The Cost of Debt of Hedera Group AB (publ) (HEGR.ST) is 5.00%.

Range Selected
Cost of equity 5.80% - 10.40% 8.10%
Tax rate 10.50% - 14.10% 12.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 7.6% 6.4%
WACC

HEGR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.64 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 10.40%
Tax rate 10.50% 14.10%
Debt/Equity ratio 0.87 0.87
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 7.6%
Selected WACC 6.4%