SOLNA.ST
Solnaberg Property AB (publ)
Price:  
110.50 
SEK
Volume:  
57.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SOLNA.ST WACC - Weighted Average Cost of Capital

The WACC of Solnaberg Property AB (publ) (SOLNA.ST) is 4.8%.

The Cost of Equity of Solnaberg Property AB (publ) (SOLNA.ST) is 6.05%.
The Cost of Debt of Solnaberg Property AB (publ) (SOLNA.ST) is 5.00%.

Range Selected
Cost of equity 4.50% - 7.60% 6.05%
Tax rate 21.50% - 23.00% 22.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 5.5% 4.8%
WACC

SOLNA.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.39 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.50% 7.60%
Tax rate 21.50% 23.00%
Debt/Equity ratio 1.32 1.32
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 5.5%
Selected WACC 4.8%