ORX.ST
Orexo AB
Price:  
17.50 
SEK
Volume:  
80,364.00
Sweden | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORX.ST WACC - Weighted Average Cost of Capital

The WACC of Orexo AB (ORX.ST) is 6.1%.

The Cost of Equity of Orexo AB (ORX.ST) is 6.25%.
The Cost of Debt of Orexo AB (ORX.ST) is 6.30%.

Range Selected
Cost of equity 5.30% - 7.20% 6.25%
Tax rate 4.10% - 6.00% 5.05%
Cost of debt 5.60% - 7.00% 6.30%
WACC 5.3% - 6.9% 6.1%
WACC

ORX.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.34 0.44
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.30% 7.20%
Tax rate 4.10% 6.00%
Debt/Equity ratio 0.89 0.89
Cost of debt 5.60% 7.00%
After-tax WACC 5.3% 6.9%
Selected WACC 6.1%