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