The WACC of SEB SA (SK.PA) is 6.7%.
Range | Selected | |
Cost of equity | 7.40% - 10.60% | 9.00% |
Tax rate | 21.60% - 22.60% | 22.10% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 5.7% - 7.8% | 6.7% |
Category | Low | High |
Long-term bond rate | 3.0% | 3.5% |
Equity market risk premium | 5.8% | 6.8% |
Adjusted beta | 0.76 | 0.97 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.40% | 10.60% |
Tax rate | 21.60% | 22.60% |
Debt/Equity ratio | 0.66 | 0.66 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 5.7% | 7.8% |
Selected WACC | 6.7% | |