NILS.ST
Nilsson Special Vehicles AB (publ)
Price:  
3.00 
SEK
Volume:  
14,256.00
Sweden | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NILS.ST WACC - Weighted Average Cost of Capital

The WACC of Nilsson Special Vehicles AB (publ) (NILS.ST) is 11.4%.

The Cost of Equity of Nilsson Special Vehicles AB (publ) (NILS.ST) is 10.25%.
The Cost of Debt of Nilsson Special Vehicles AB (publ) (NILS.ST) is 15.95%.

Range Selected
Cost of equity 8.50% - 12.00% 10.25%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 4.00% - 27.90% 15.95%
WACC 5.9% - 17.0% 11.4%
WACC

NILS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.18 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.00%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 4.00% 27.90%
After-tax WACC 5.9% 17.0%
Selected WACC 11.4%