INIT.ST
Initiator Pharma A/S
Price:  
7.00 
SEK
Volume:  
21,233.00
Denmark | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INIT.ST WACC - Weighted Average Cost of Capital

The WACC of Initiator Pharma A/S (INIT.ST) is 6.8%.

The Cost of Equity of Initiator Pharma A/S (INIT.ST) is 6.90%.
The Cost of Debt of Initiator Pharma A/S (INIT.ST) is 5.00%.

Range Selected
Cost of equity 4.80% - 9.00% 6.90%
Tax rate 13.00% - 13.90% 13.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 8.8% 6.8%
WACC

INIT.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.45 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 9.00%
Tax rate 13.00% 13.90%
Debt/Equity ratio 0.06 0.06
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 8.8%
Selected WACC 6.8%