The WACC of JM AB (JM.ST) is 5.1%.
Range | Selected | |
Cost of equity | 5.20% - 10.00% | 7.60% |
Tax rate | 19.40% - 20.20% | 19.80% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 4.0% - 6.2% | 5.1% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.52 | 1.06 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.20% | 10.00% |
Tax rate | 19.40% | 20.20% |
Debt/Equity ratio | 1.41 | 1.41 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 4.0% | 6.2% |
Selected WACC | 5.1% | |