HOFI.ST
Hoist Finance AB (publ)
Price:  
96.70 
SEK
Volume:  
67,980.00
Sweden | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HOFI.ST WACC - Weighted Average Cost of Capital

The WACC of Hoist Finance AB (publ) (HOFI.ST) is 7.6%.

The Cost of Equity of Hoist Finance AB (publ) (HOFI.ST) is 5.50%.
The Cost of Debt of Hoist Finance AB (publ) (HOFI.ST) is 11.75%.

Range Selected
Cost of equity 4.60% - 6.40% 5.50%
Tax rate 18.70% - 31.50% 25.10%
Cost of debt 4.00% - 19.50% 11.75%
WACC 3.6% - 11.7% 7.6%
WACC

HOFI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.42 0.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 6.40%
Tax rate 18.70% 31.50%
Debt/Equity ratio 3.13 3.13
Cost of debt 4.00% 19.50%
After-tax WACC 3.6% 11.7%
Selected WACC 7.6%