KDEV.ST
Karolinska Development AB
Price:  
1.07 
SEK
Volume:  
502,695.00
Sweden | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KDEV.ST WACC - Weighted Average Cost of Capital

The WACC of Karolinska Development AB (KDEV.ST) is 5.6%.

The Cost of Equity of Karolinska Development AB (KDEV.ST) is 5.65%.
The Cost of Debt of Karolinska Development AB (KDEV.ST) is 5.00%.

Range Selected
Cost of equity 4.60% - 6.70% 5.65%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.6% - 6.7% 5.6%
WACC

KDEV.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.2 0.36
Additional risk adjustments 1.0% 1.5%
Cost of equity 4.60% 6.70%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 4.6% 6.7%
Selected WACC 5.6%