STLN.SW
Swiss Steel Holding AG
Price:  
5.95 
CHF
Volume:  
192,115.00
Switzerland | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STLN.SW WACC - Weighted Average Cost of Capital

The WACC of Swiss Steel Holding AG (STLN.SW) is 8.9%.

The Cost of Equity of Swiss Steel Holding AG (STLN.SW) is 64.15%.
The Cost of Debt of Swiss Steel Holding AG (STLN.SW) is 6.70%.

Range Selected
Cost of equity 55.30% - 73.00% 64.15%
Tax rate 6.20% - 13.30% 9.75%
Cost of debt 6.40% - 7.00% 6.70%
WACC 8.5% - 9.4% 8.9%
WACC

STLN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 10.65 11.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 55.30% 73.00%
Tax rate 6.20% 13.30%
Debt/Equity ratio 18.91 18.91
Cost of debt 6.40% 7.00%
After-tax WACC 8.5% 9.4%
Selected WACC 8.9%