OP.ST
Oscar Properties Holding AB
Price:  
0.20 
SEK
Volume:  
1,483,974.00
Sweden | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OP.ST WACC - Weighted Average Cost of Capital

The WACC of Oscar Properties Holding AB (OP.ST) is 15.1%.

The Cost of Equity of Oscar Properties Holding AB (OP.ST) is 64.35%.
The Cost of Debt of Oscar Properties Holding AB (OP.ST) is 15.45%.

Range Selected
Cost of equity 44.50% - 84.20% 64.35%
Tax rate 2.40% - 4.80% 3.60%
Cost of debt 8.40% - 22.50% 15.45%
WACC 8.4% - 21.8% 15.1%
WACC

OP.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 8.24 13.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 44.50% 84.20%
Tax rate 2.40% 4.80%
Debt/Equity ratio 160.25 160.25
Cost of debt 8.40% 22.50%
After-tax WACC 8.4% 21.8%
Selected WACC 15.1%