HEMC.ST
Hemcheck Sweden AB
Price:  
0.18 
SEK
Volume:  
133,881.00
Sweden | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HEMC.ST WACC - Weighted Average Cost of Capital

The WACC of Hemcheck Sweden AB (HEMC.ST) is 6.2%.

The Cost of Equity of Hemcheck Sweden AB (HEMC.ST) is 6.85%.
The Cost of Debt of Hemcheck Sweden AB (HEMC.ST) is 7.00%.

Range Selected
Cost of equity 5.60% - 8.10% 6.85%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.6% - 6.8% 6.2%
WACC

HEMC.ST WACC calculation

Category Low High
Long-term bond rate 2.8% 3.3%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.5 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 5.6% 6.8%
Selected WACC 6.2%