SOBI.ST
Swedish Orphan Biovitrum AB (publ)
Price:  
314.40 
SEK
Volume:  
319,614.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SOBI.ST WACC - Weighted Average Cost of Capital

The WACC of Swedish Orphan Biovitrum AB (publ) (SOBI.ST) is 6.1%.

The Cost of Equity of Swedish Orphan Biovitrum AB (publ) (SOBI.ST) is 6.60%.
The Cost of Debt of Swedish Orphan Biovitrum AB (publ) (SOBI.ST) is 4.35%.

Range Selected
Cost of equity 5.50% - 7.70% 6.60%
Tax rate 19.80% - 21.20% 20.50%
Cost of debt 4.00% - 4.70% 4.35%
WACC 5.1% - 7.1% 6.1%
WACC

SOBI.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.70%
Tax rate 19.80% 21.20%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.70%
After-tax WACC 5.1% 7.1%
Selected WACC 6.1%