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