SPAGO.ST
Spago Nanomedical AB (publ)
Price:  
0.18 
SEK
Volume:  
56,613.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPAGO.ST WACC - Weighted Average Cost of Capital

The WACC of Spago Nanomedical AB (publ) (SPAGO.ST) is 5.4%.

The Cost of Equity of Spago Nanomedical AB (publ) (SPAGO.ST) is 6.80%.
The Cost of Debt of Spago Nanomedical AB (publ) (SPAGO.ST) is 5.00%.

Range Selected
Cost of equity 5.60% - 8.00% 6.80%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 6.0% 5.4%
WACC

SPAGO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.61 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.00%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 6.0%
Selected WACC 5.4%