The WACC of Promimic AB (PRO.ST) is 4.3%.
Range | Selected | |
Cost of equity | 3.20% - 4.00% | 3.60% |
Tax rate | 0.70% - 1.80% | 1.25% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.1% - 4.5% | 4.3% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | -0.16 | -0.16 |
Additional risk adjustments | 1.5% | 2.0% |
Cost of equity | 3.20% | 4.00% |
Tax rate | 0.70% | 1.80% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.1% | 4.5% |
Selected WACC | 4.3% | |