SYSR.ST
Systemair AB
Price:  
94.00 
SEK
Volume:  
72,384.00
Sweden | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SYSR.ST WACC - Weighted Average Cost of Capital

The WACC of Systemair AB (SYSR.ST) is 7.8%.

The Cost of Equity of Systemair AB (SYSR.ST) is 8.10%.
The Cost of Debt of Systemair AB (SYSR.ST) is 5.50%.

Range Selected
Cost of equity 6.70% - 9.50% 8.10%
Tax rate 25.70% - 26.80% 26.25%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.5% - 9.2% 7.8%
WACC

SYSR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.50%
Tax rate 25.70% 26.80%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 7.00%
After-tax WACC 6.5% 9.2%
Selected WACC 7.8%