RAKE.ST
Raketech Group Holding PLC
Price:  
4.43 
SEK
Volume:  
82,510.00
Malta | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAKE.ST WACC - Weighted Average Cost of Capital

The WACC of Raketech Group Holding PLC (RAKE.ST) is 6.6%.

The Cost of Equity of Raketech Group Holding PLC (RAKE.ST) is 7.50%.
The Cost of Debt of Raketech Group Holding PLC (RAKE.ST) is 5.65%.

Range Selected
Cost of equity 6.30% - 8.70% 7.50%
Tax rate 7.20% - 9.20% 8.20%
Cost of debt 4.00% - 7.30% 5.65%
WACC 5.3% - 7.9% 6.6%
WACC

RAKE.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.73 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.70%
Tax rate 7.20% 9.20%
Debt/Equity ratio 0.56 0.56
Cost of debt 4.00% 7.30%
After-tax WACC 5.3% 7.9%
Selected WACC 6.6%