PRO.ST
Promimic AB
Price:  
26.90 
SEK
Volume:  
2,191.00
Sweden | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PRO.ST WACC - Weighted Average Cost of Capital

The WACC of Promimic AB (PRO.ST) is 4.3%.

The Cost of Equity of Promimic AB (PRO.ST) is 3.60%.
The Cost of Debt of Promimic AB (PRO.ST) is 5.00%.

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%
WACC

PRO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.16 -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%