NP3.ST
NP3 Fastigheter AB
Price:  
246.00 
SEK
Volume:  
26,668.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NP3.ST WACC - Weighted Average Cost of Capital

The WACC of NP3 Fastigheter AB (NP3.ST) is 5.5%.

The Cost of Equity of NP3 Fastigheter AB (NP3.ST) is 6.55%.
The Cost of Debt of NP3 Fastigheter AB (NP3.ST) is 5.05%.

Range Selected
Cost of equity 5.50% - 7.60% 6.55%
Tax rate 19.10% - 20.30% 19.70%
Cost of debt 4.00% - 6.10% 5.05%
WACC 4.5% - 6.4% 5.5%
WACC

NP3.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.59 0.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.60%
Tax rate 19.10% 20.30%
Debt/Equity ratio 0.79 0.79
Cost of debt 4.00% 6.10%
After-tax WACC 4.5% 6.4%
Selected WACC 5.5%