STUDBO.ST
Studentbostader I Sverige AB (publ)
Price:  
1.49 
SEK
Volume:  
289,364.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STUDBO.ST WACC - Weighted Average Cost of Capital

The WACC of Studentbostader I Sverige AB (publ) (STUDBO.ST) is 7.5%.

The Cost of Equity of Studentbostader I Sverige AB (publ) (STUDBO.ST) is 4.55%.
The Cost of Debt of Studentbostader I Sverige AB (publ) (STUDBO.ST) is 11.75%.

Range Selected
Cost of equity 3.30% - 5.80% 4.55%
Tax rate 27.60% - 33.40% 30.50%
Cost of debt 4.00% - 19.50% 11.75%
WACC 3.0% - 12.0% 7.5%
WACC

STUDBO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.15 0.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.30% 5.80%
Tax rate 27.60% 33.40%
Debt/Equity ratio 6.12 6.12
Cost of debt 4.00% 19.50%
After-tax WACC 3.0% 12.0%
Selected WACC 7.5%