NETEL.ST
Netel Holding AB (publ)
Price:  
13.10 
SEK
Volume:  
52,308.00
Sweden | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NETEL.ST WACC - Weighted Average Cost of Capital

The WACC of Netel Holding AB (publ) (NETEL.ST) is 5.6%.

The Cost of Equity of Netel Holding AB (publ) (NETEL.ST) is 7.05%.
The Cost of Debt of Netel Holding AB (publ) (NETEL.ST) is 6.70%.

Range Selected
Cost of equity 5.10% - 9.00% 7.05%
Tax rate 27.70% - 30.40% 29.05%
Cost of debt 5.60% - 7.80% 6.70%
WACC 4.4% - 6.8% 5.6%
WACC

NETEL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 9.00%
Tax rate 27.70% 30.40%
Debt/Equity ratio 1.58 1.58
Cost of debt 5.60% 7.80%
After-tax WACC 4.4% 6.8%
Selected WACC 5.6%