NORDIG.ST
Nord Insuretech Group AB
Price:  
0.60 
SEK
Volume:  
4,158.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NORDIG.ST WACC - Weighted Average Cost of Capital

The WACC of Nord Insuretech Group AB (NORDIG.ST) is 7.5%.

The Cost of Equity of Nord Insuretech Group AB (NORDIG.ST) is 7.75%.
The Cost of Debt of Nord Insuretech Group AB (NORDIG.ST) is 5.00%.

Range Selected
Cost of equity 6.40% - 9.10% 7.75%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 8.7% 7.5%
WACC

NORDIG.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.76 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 8.7%
Selected WACC 7.5%