NEPA.ST
Nepa AB
Price:  
18.90 
SEK
Volume:  
5,385.00
Sweden | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NEPA.ST WACC - Weighted Average Cost of Capital

The WACC of Nepa AB (NEPA.ST) is 5.5%.

The Cost of Equity of Nepa AB (NEPA.ST) is 6.30%.
The Cost of Debt of Nepa AB (NEPA.ST) is 5.00%.

Range Selected
Cost of equity 5.40% - 7.20% 6.30%
Tax rate 7.70% - 8.50% 8.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 5.9% 5.5%
WACC

NEPA.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.38 0.44
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.40% 7.20%
Tax rate 7.70% 8.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 5.9%
Selected WACC 5.5%