PCELL.ST
Powercell Sweden AB (publ)
Price:  
37.00 
SEK
Volume:  
144,778.00
Sweden | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PCELL.ST WACC - Weighted Average Cost of Capital

The WACC of Powercell Sweden AB (publ) (PCELL.ST) is 6.9%.

The Cost of Equity of Powercell Sweden AB (publ) (PCELL.ST) is 7.00%.
The Cost of Debt of Powercell Sweden AB (publ) (PCELL.ST) is 5.50%.

Range Selected
Cost of equity 5.10% - 8.90% 7.00%
Tax rate -% - 0.10% 0.05%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.0% - 8.8% 6.9%
WACC

PCELL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.4 0.8
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.10% 8.90%
Tax rate -% 0.10%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 7.00%
After-tax WACC 5.0% 8.8%
Selected WACC 6.9%