SDS.ST
Seamless Distribution Systems AB
Price:  
7.50 
SEK
Volume:  
2,504.00
Sweden | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SDS.ST WACC - Weighted Average Cost of Capital

The WACC of Seamless Distribution Systems AB (SDS.ST) is 4.4%.

The Cost of Equity of Seamless Distribution Systems AB (SDS.ST) is 14.65%.
The Cost of Debt of Seamless Distribution Systems AB (SDS.ST) is 5.00%.

Range Selected
Cost of equity 9.00% - 20.30% 14.65%
Tax rate 13.70% - 27.50% 20.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 4.3% 4.4%
WACC

SDS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.27 2.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 20.30%
Tax rate 13.70% 27.50%
Debt/Equity ratio 22.02 22.02
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 4.3%
Selected WACC 4.4%