SYSR.ST
Systemair AB
Price:  
95.80 
SEK
Volume:  
100,073.00
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 7.9%.

The Cost of Equity of Systemair AB (SYSR.ST) is 8.15%.
The Cost of Debt of Systemair AB (SYSR.ST) is 5.50%.

Range Selected
Cost of equity 6.70% - 9.60% 8.15%
Tax rate 25.70% - 26.80% 26.25%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.4% - 9.3% 7.9%
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 0.82 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.60%
Tax rate 25.70% 26.80%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 7.00%
After-tax WACC 6.4% 9.3%
Selected WACC 7.9%