The WACC of OptiFreeze AB (OPTI.ST) is 8.3%.
Range | Selected | |
Cost of equity | 7.30% - 10.00% | 8.65% |
Tax rate | 20.60% - 20.90% | 20.75% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.1% - 9.6% | 8.3% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.94 | 1.06 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.30% | 10.00% |
Tax rate | 20.60% | 20.90% |
Debt/Equity ratio | 0.07 | 0.07 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.1% | 9.6% |
Selected WACC | 8.3% | |