The WACC of JLT Mobile Computers AB (publ) (JLT.ST) is 5.9%.
Range | Selected | |
Cost of equity | 6.50% - 9.10% | 7.80% |
Tax rate | 19.30% - 22.30% | 20.80% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.3% - 6.5% | 5.9% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.78 | 0.92 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 9.10% |
Tax rate | 19.30% | 22.30% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.3% | 6.5% |
Selected WACC | 5.9% | |