INWI.ST
Inwido AB (publ)
Price:  
189.20 
SEK
Volume:  
80,384.00
Sweden | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INWI.ST WACC - Weighted Average Cost of Capital

The WACC of Inwido AB (publ) (INWI.ST) is 7.2%.

The Cost of Equity of Inwido AB (publ) (INWI.ST) is 7.70%.
The Cost of Debt of Inwido AB (publ) (INWI.ST) is 5.00%.

Range Selected
Cost of equity 6.30% - 9.10% 7.70%
Tax rate 20.00% - 20.70% 20.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 8.4% 7.2%
WACC

INWI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.10%
Tax rate 20.00% 20.70%
Debt/Equity ratio 0.16 0.16
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 8.4%
Selected WACC 7.2%