ORRON.ST
Orron Energy AB
Price:  
7.10 
SEK
Volume:  
1,349,586.00
Sweden | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORRON.ST WACC - Weighted Average Cost of Capital

The WACC of Orron Energy AB (ORRON.ST) is 6.1%.

The Cost of Equity of Orron Energy AB (ORRON.ST) is 6.50%.
The Cost of Debt of Orron Energy AB (ORRON.ST) is 7.00%.

Range Selected
Cost of equity 5.10% - 7.90% 6.50%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.3% - 7.0% 6.1%
WACC

ORRON.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.90%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.64 0.64
Cost of debt 7.00% 7.00%
After-tax WACC 5.3% 7.0%
Selected WACC 6.1%