RAIL.ST
Railcare Group AB
Price:  
26.10 
SEK
Volume:  
21,977.00
Sweden | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAIL.ST WACC - Weighted Average Cost of Capital

The WACC of Railcare Group AB (RAIL.ST) is 6.5%.

The Cost of Equity of Railcare Group AB (RAIL.ST) is 7.55%.
The Cost of Debt of Railcare Group AB (RAIL.ST) is 4.25%.

Range Selected
Cost of equity 6.10% - 9.00% 7.55%
Tax rate 21.60% - 21.70% 21.65%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.4% - 7.7% 6.5%
WACC

RAIL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.7 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 9.00%
Tax rate 21.60% 21.70%
Debt/Equity ratio 0.32 0.32
Cost of debt 4.00% 4.50%
After-tax WACC 5.4% 7.7%
Selected WACC 6.5%