The WACC of Kakel Max AB (publ) (KAKEL.ST) is 6.0%.
Range | Selected | |
Cost of equity | 4.80% - 8.40% | 6.60% |
Tax rate | 21.30% - 22.40% | 21.85% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.6% - 7.4% | 6.0% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.44 | 0.79 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 4.80% | 8.40% |
Tax rate | 21.30% | 22.40% |
Debt/Equity ratio | 0.27 | 0.27 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.6% | 7.4% |
Selected WACC | 6.0% | |