INT.ST
Intellego Technologies AB
Price:  
40.40 
SEK
Volume:  
119,921.00
Sweden | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INT.ST WACC - Weighted Average Cost of Capital

The WACC of Intellego Technologies AB (INT.ST) is 10.4%.

The Cost of Equity of Intellego Technologies AB (INT.ST) is 10.55%.
The Cost of Debt of Intellego Technologies AB (INT.ST) is 5.00%.

Range Selected
Cost of equity 9.40% - 11.70% 10.55%
Tax rate 11.90% - 16.60% 14.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.3% - 11.6% 10.4%
WACC

INT.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.35 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 11.70%
Tax rate 11.90% 16.60%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.00% 5.00%
After-tax WACC 9.3% 11.6%
Selected WACC 10.4%