SANION.ST
Saniona AB
Price:  
8.00 
SEK
Volume:  
559,188.00
Denmark | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SANION.ST WACC - Weighted Average Cost of Capital

The WACC of Saniona AB (SANION.ST) is 8.7%.

The Cost of Equity of Saniona AB (SANION.ST) is 8.70%.
The Cost of Debt of Saniona AB (SANION.ST) is 9.30%.

Range Selected
Cost of equity 7.30% - 10.10% 8.70%
Tax rate 6.10% - 8.40% 7.25%
Cost of debt 4.00% - 14.60% 9.30%
WACC 7.3% - 10.2% 8.7%
WACC

SANION.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.94 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.10%
Tax rate 6.10% 8.40%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 14.60%
After-tax WACC 7.3% 10.2%
Selected WACC 8.7%

SANION.ST's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SANION.ST:

cost_of_equity (8.70%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.94) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.