JDT.ST
JonDeTech Sensors AB (publ)
Price:  
2.50 
SEK
Volume:  
348,745.00
Sweden | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JDT.ST WACC - Weighted Average Cost of Capital

The WACC of JonDeTech Sensors AB (publ) (JDT.ST) is 7.1%.

The Cost of Equity of JonDeTech Sensors AB (publ) (JDT.ST) is 10.90%.
The Cost of Debt of JonDeTech Sensors AB (publ) (JDT.ST) is 4.25%.

Range Selected
Cost of equity 9.20% - 12.60% 10.90%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.2% - 8.1% 7.1%
WACC

JDT.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.3 1.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 12.60%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 4.00% 4.50%
After-tax WACC 6.2% 8.1%
Selected WACC 7.1%