SONE.ST
Sonetel AB (publ)
Price:  
4.58 
SEK
Volume:  
19,143.00
Sweden | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SONE.ST WACC - Weighted Average Cost of Capital

The WACC of Sonetel AB (publ) (SONE.ST) is 5.8%.

The Cost of Equity of Sonetel AB (publ) (SONE.ST) is 6.40%.
The Cost of Debt of Sonetel AB (publ) (SONE.ST) is 5.00%.

Range Selected
Cost of equity 5.10% - 7.70% 6.40%
Tax rate 23.00% - 44.40% 33.70%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 6.7% 5.8%
WACC

SONE.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.31 0.52
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.10% 7.70%
Tax rate 23.00% 44.40%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 6.7%
Selected WACC 5.8%