SECS.ST
Sensec Holding AB (publ)
Price:  
0.45 
SEK
Volume:  
17,777.00
Sweden | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SECS.ST WACC - Weighted Average Cost of Capital

The WACC of Sensec Holding AB (publ) (SECS.ST) is 7.1%.

The Cost of Equity of Sensec Holding AB (publ) (SECS.ST) is 7.85%.
The Cost of Debt of Sensec Holding AB (publ) (SECS.ST) is 5.00%.

Range Selected
Cost of equity 6.60% - 9.10% 7.85%
Tax rate 22.70% - 23.80% 23.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 8.1% 7.1%
WACC

SECS.ST WACC calculation

Category Low High
Long-term bond rate 2.3% 2.8%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.91 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.10%
Tax rate 22.70% 23.80%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 8.1%
Selected WACC 7.1%