LOG.ST
Logistea AB (publ)
Price:  
4.40 
SEK
Volume:  
5,401.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOG.ST WACC - Weighted Average Cost of Capital

The WACC of Logistea AB (publ) (LOG.ST) is 4.6%.

The Cost of Equity of Logistea AB (publ) (LOG.ST) is 25.80%.
The Cost of Debt of Logistea AB (publ) (LOG.ST) is 5.00%.

Range Selected
Cost of equity 17.50% - 34.10% 25.80%
Tax rate 24.00% - 24.60% 24.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 4.9% 4.6%
WACC

LOG.ST WACC calculation

Category Low High
Long-term bond rate 2.3% 2.8%
Equity market risk premium 4.7% 5.7%
Adjusted beta 3.2 5.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.50% 34.10%
Tax rate 24.00% 24.60%
Debt/Equity ratio 24.71 24.71
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 4.9%
Selected WACC 4.6%