KJELL.ST
Kjell Group AB (publ)
Price:  
9.46 
SEK
Volume:  
621,862.00
Sweden | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KJELL.ST WACC - Weighted Average Cost of Capital

The WACC of Kjell Group AB (publ) (KJELL.ST) is 4.2%.

The Cost of Equity of Kjell Group AB (publ) (KJELL.ST) is 4.85%.
The Cost of Debt of Kjell Group AB (publ) (KJELL.ST) is 5.00%.

Range Selected
Cost of equity 4.20% - 5.50% 4.85%
Tax rate 22.90% - 23.80% 23.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.0% - 4.3% 4.2%
WACC

KJELL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.20% 5.50%
Tax rate 22.90% 23.80%
Debt/Equity ratio 2.16 2.16
Cost of debt 5.00% 5.00%
After-tax WACC 4.0% 4.3%
Selected WACC 4.2%