SHLTN.SW
SHL Telemedicine Ltd
Price:  
2.31 
CHF
Volume:  
189.00
Israel | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHLTN.SW WACC - Weighted Average Cost of Capital

The WACC of SHL Telemedicine Ltd (SHLTN.SW) is 4.5%.

The Cost of Equity of SHL Telemedicine Ltd (SHLTN.SW) is 4.85%.
The Cost of Debt of SHL Telemedicine Ltd (SHLTN.SW) is 5.50%.

Range Selected
Cost of equity 3.80% - 5.90% 4.85%
Tax rate 17.60% - 45.10% 31.35%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.7% - 5.2% 4.5%
WACC

SHLTN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.46 0.56
Additional risk adjustments 0.5% 1.0%
Cost of equity 3.80% 5.90%
Tax rate 17.60% 45.10%
Debt/Equity ratio 0.44 0.44
Cost of debt 4.00% 7.00%
After-tax WACC 3.7% 5.2%
Selected WACC 4.5%