NICO.ST
Nicoccino Holding AB (publ)
Price:  
1.50 
SEK
Volume:  
70.00
Sweden | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NICO.ST WACC - Weighted Average Cost of Capital

The WACC of Nicoccino Holding AB (publ) (NICO.ST) is 5.3%.

The Cost of Equity of Nicoccino Holding AB (publ) (NICO.ST) is 5.25%.
The Cost of Debt of Nicoccino Holding AB (publ) (NICO.ST) is 7.00%.

Range Selected
Cost of equity 4.40% - 6.10% 5.25%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 4.6% - 6.0% 5.3%
WACC

NICO.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 0.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.40% 6.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.11 0.11
Cost of debt 7.00% 7.00%
After-tax WACC 4.6% 6.0%
Selected WACC 5.3%