SIVE.ST
Sivers Semiconductors AB
Price:  
2.20 
SEK
Volume:  
612,638.00
Sweden | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIVE.ST WACC - Weighted Average Cost of Capital

The WACC of Sivers Semiconductors AB (SIVE.ST) is 6.3%.

The Cost of Equity of Sivers Semiconductors AB (SIVE.ST) is 6.00%.
The Cost of Debt of Sivers Semiconductors AB (SIVE.ST) is 10.50%.

Range Selected
Cost of equity 5.30% - 6.70% 6.00%
Tax rate 7.80% - 11.50% 9.65%
Cost of debt 7.00% - 14.00% 10.50%
WACC 5.4% - 7.1% 6.3%
WACC

SIVE.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.35
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.30% 6.70%
Tax rate 7.80% 11.50%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 14.00%
After-tax WACC 5.4% 7.1%
Selected WACC 6.3%