RPLAN.ST
Ranplan Group Ab
Price:  
1.45 
SEK
Volume:  
3,521.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RPLAN.ST WACC - Weighted Average Cost of Capital

The WACC of Ranplan Group Ab (RPLAN.ST) is 6.8%.

The Cost of Equity of Ranplan Group Ab (RPLAN.ST) is 7.40%.
The Cost of Debt of Ranplan Group Ab (RPLAN.ST) is 5.00%.

Range Selected
Cost of equity 6.20% - 8.60% 7.40%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.8% 6.8%
WACC

RPLAN.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.60%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.8%
Selected WACC 6.8%