OX2.ST
OX2 AB (publ)
Price:  
59.55 
SEK
Volume:  
45,514.00
Sweden | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OX2.ST WACC - Weighted Average Cost of Capital

The WACC of OX2 AB (publ) (OX2.ST) is 6.8%.

The Cost of Equity of OX2 AB (publ) (OX2.ST) is 6.85%.
The Cost of Debt of OX2 AB (publ) (OX2.ST) is 5.00%.

Range Selected
Cost of equity 5.90% - 7.80% 6.85%
Tax rate 13.60% - 16.60% 15.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.8% 6.8%
WACC

OX2.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.66 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 7.80%
Tax rate 13.60% 16.60%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.8%
Selected WACC 6.8%