SCOL.ST
Scandion Oncology A/S
Price:  
0.08 
SEK
Volume:  
1,658,648.00
Denmark | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCOL.ST WACC - Weighted Average Cost of Capital

The WACC of Scandion Oncology A/S (SCOL.ST) is 5.2%.

The Cost of Equity of Scandion Oncology A/S (SCOL.ST) is 5.30%.
The Cost of Debt of Scandion Oncology A/S (SCOL.ST) is 5.00%.

Range Selected
Cost of equity 4.60% - 6.00% 5.30%
Tax rate 13.40% - 19.20% 16.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.6% - 5.9% 5.2%
WACC

SCOL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 6.00%
Tax rate 13.40% 19.20%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 4.6% 5.9%
Selected WACC 5.2%