LIVI.ST
Liv ihop AB (publ)
Price:  
5.50 
SEK
Volume:  
7,520.00
Sweden | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LIVI.ST WACC - Weighted Average Cost of Capital

The WACC of Liv ihop AB (publ) (LIVI.ST) is 5.8%.

The Cost of Equity of Liv ihop AB (publ) (LIVI.ST) is 6.55%.
The Cost of Debt of Liv ihop AB (publ) (LIVI.ST) is 5.00%.

Range Selected
Cost of equity 5.30% - 7.80% 6.55%
Tax rate 6.90% - 9.30% 8.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.1% - 6.6% 5.8%
WACC

LIVI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.36 0.54
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.30% 7.80%
Tax rate 6.90% 9.30%
Debt/Equity ratio 0.59 0.59
Cost of debt 5.00% 5.00%
After-tax WACC 5.1% 6.6%
Selected WACC 5.8%