ME.ST
Modern Ekonomi Sverige Holding AB (publ)
Price:  
9.98 
SEK
Volume:  
7,366.00
Sweden | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ME.ST WACC - Weighted Average Cost of Capital

The WACC of Modern Ekonomi Sverige Holding AB (publ) (ME.ST) is 6.6%.

The Cost of Equity of Modern Ekonomi Sverige Holding AB (publ) (ME.ST) is 6.85%.
The Cost of Debt of Modern Ekonomi Sverige Holding AB (publ) (ME.ST) is 5.00%.

Range Selected
Cost of equity 5.80% - 7.90% 6.85%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.6% - 7.6% 6.6%
WACC

ME.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 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.90%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 5.6% 7.6%
Selected WACC 6.6%