MISE.ST
Misen Energy AB (publ)
Price:  
0.03 
SEK
Volume:  
2,908,480.00
Sweden | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MISE.ST WACC - Weighted Average Cost of Capital

The WACC of Misen Energy AB (publ) (MISE.ST) is 6.4%.

The Cost of Equity of Misen Energy AB (publ) (MISE.ST) is 15.40%.
The Cost of Debt of Misen Energy AB (publ) (MISE.ST) is 5.00%.

Range Selected
Cost of equity 12.40% - 18.40% 15.40%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.1% 6.4%
WACC

MISE.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.94 2.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.40% 18.40%
Tax rate 20.60% 20.90%
Debt/Equity ratio 3.67 3.67
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.1%
Selected WACC 6.4%