OPTI.ST
OptiFreeze AB
Price:  
5.21 
SEK
Volume:  
78,585.00
Sweden | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OPTI.ST WACC - Weighted Average Cost of Capital

The WACC of OptiFreeze AB (OPTI.ST) is 8.3%.

The Cost of Equity of OptiFreeze AB (OPTI.ST) is 8.65%.
The Cost of Debt of OptiFreeze AB (OPTI.ST) is 5.00%.

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%
WACC

OPTI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.94 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%