LOYAL.ST
Loyal Solutions A/S
Price:  
8.15 
SEK
Volume:  
2.00
Denmark | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOYAL.ST WACC - Weighted Average Cost of Capital

The WACC of Loyal Solutions A/S (LOYAL.ST) is 7.0%.

The Cost of Equity of Loyal Solutions A/S (LOYAL.ST) is 6.55%.
The Cost of Debt of Loyal Solutions A/S (LOYAL.ST) is 8.70%.

Range Selected
Cost of equity 5.10% - 8.00% 6.55%
Tax rate 2.30% - 5.50% 3.90%
Cost of debt 7.00% - 10.40% 8.70%
WACC 5.6% - 8.5% 7.0%
WACC

LOYAL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.22 0.49
Additional risk adjustments 1.5% 2.0%
Cost of equity 5.10% 8.00%
Tax rate 2.30% 5.50%
Debt/Equity ratio 0.37 0.37
Cost of debt 7.00% 10.40%
After-tax WACC 5.6% 8.5%
Selected WACC 7.0%