RENEW.ST
Renewcell AB
Price:  
5.30 
SEK
Volume:  
580,846.00
Sweden | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RENEW.ST WACC - Weighted Average Cost of Capital

The WACC of Renewcell AB (RENEW.ST) is 4.8%.

The Cost of Equity of Renewcell AB (RENEW.ST) is 6.35%.
The Cost of Debt of Renewcell AB (RENEW.ST) is 5.50%.

Range Selected
Cost of equity 4.60% - 8.10% 6.35%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.5% - 6.1% 4.8%
WACC

RENEW.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.4 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 8.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 3.73 3.73
Cost of debt 4.00% 7.00%
After-tax WACC 3.5% 6.1%
Selected WACC 4.8%