LOOMIS.ST
Loomis AB
Price:  
349.80 
SEK
Volume:  
95,761.00
Sweden | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOOMIS.ST WACC - Weighted Average Cost of Capital

The WACC of Loomis AB (LOOMIS.ST) is 6.4%.

The Cost of Equity of Loomis AB (LOOMIS.ST) is 7.80%.
The Cost of Debt of Loomis AB (LOOMIS.ST) is 5.00%.

Range Selected
Cost of equity 5.80% - 9.80% 7.80%
Tax rate 27.60% - 29.30% 28.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 7.7% 6.4%
WACC

LOOMIS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.64 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 9.80%
Tax rate 27.60% 29.30%
Debt/Equity ratio 0.5 0.5
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 7.7%
Selected WACC 6.4%