SDOS.ST
ScandiDos AB
Price:  
1.73 
SEK
Volume:  
52,594.00
Sweden | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SDOS.ST WACC - Weighted Average Cost of Capital

The WACC of ScandiDos AB (SDOS.ST) is 4.5%.

The Cost of Equity of ScandiDos AB (SDOS.ST) is 5.10%.
The Cost of Debt of ScandiDos AB (SDOS.ST) is 5.00%.

Range Selected
Cost of equity 4.20% - 6.00% 5.10%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.1% - 5.0% 4.5%
WACC

SDOS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.20% 6.00%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.1% 5.0%
Selected WACC 4.5%