INFREA.ST
Infrea AB
Price:  
11.10 
SEK
Volume:  
25,505.00
Sweden | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INFREA.ST WACC - Weighted Average Cost of Capital

The WACC of Infrea AB (INFREA.ST) is 5.1%.

The Cost of Equity of Infrea AB (INFREA.ST) is 6.30%.
The Cost of Debt of Infrea AB (INFREA.ST) is 5.00%.

Range Selected
Cost of equity 5.30% - 7.30% 6.30%
Tax rate 14.50% - 22.70% 18.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 5.4% 5.1%
WACC

INFREA.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.46
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.30% 7.30%
Tax rate 14.50% 22.70%
Debt/Equity ratio 1.22 1.22
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 5.4%
Selected WACC 5.1%