POLY.ST
PolyPlank AB (publ)
Price:  
0.02 
SEK
Volume:  
264,221.00
Sweden | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POLY.ST WACC - Weighted Average Cost of Capital

The WACC of PolyPlank AB (publ) (POLY.ST) is 7.7%.

The Cost of Equity of PolyPlank AB (publ) (POLY.ST) is 6.05%.
The Cost of Debt of PolyPlank AB (publ) (POLY.ST) is 10.45%.

Range Selected
Cost of equity 5.10% - 7.00% 6.05%
Tax rate 1.40% - 1.70% 1.55%
Cost of debt 7.00% - 13.90% 10.45%
WACC 5.8% - 9.6% 7.7%
WACC

POLY.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 0.49
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.10% 7.00%
Tax rate 1.40% 1.70%
Debt/Equity ratio 0.65 0.65
Cost of debt 7.00% 13.90%
After-tax WACC 5.8% 9.6%
Selected WACC 7.7%