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