KLAR.ST
Klaria Pharma Holding AB (publ)
Price:  
0.34 
SEK
Volume:  
390,126.00
Sweden | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KLAR.ST WACC - Weighted Average Cost of Capital

The WACC of Klaria Pharma Holding AB (publ) (KLAR.ST) is 8.3%.

The Cost of Equity of Klaria Pharma Holding AB (publ) (KLAR.ST) is 11.60%.
The Cost of Debt of Klaria Pharma Holding AB (publ) (KLAR.ST) is 5.00%.

Range Selected
Cost of equity 7.80% - 15.40% 11.60%
Tax rate -% - 0.10% 0.05%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.4% - 10.2% 8.3%
WACC

KLAR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.03 1.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 15.40%
Tax rate -% 0.10%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.4% 10.2%
Selected WACC 8.3%