POLYG.ST
Polygiene AB
Price:  
12.60 
SEK
Volume:  
8,498.00
Sweden | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POLYG.ST WACC - Weighted Average Cost of Capital

The WACC of Polygiene AB (POLYG.ST) is 5.9%.

The Cost of Equity of Polygiene AB (POLYG.ST) is 5.90%.
The Cost of Debt of Polygiene AB (POLYG.ST) is 9.05%.

Range Selected
Cost of equity 4.70% - 7.10% 5.90%
Tax rate 20.70% - 32.20% 26.45%
Cost of debt 4.00% - 14.10% 9.05%
WACC 4.7% - 7.1% 5.9%
WACC

POLYG.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.14 0.34
Additional risk adjustments 1.5% 2.0%
Cost of equity 4.70% 7.10%
Tax rate 20.70% 32.20%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 14.10%
After-tax WACC 4.7% 7.1%
Selected WACC 5.9%