The WACC of TC TECH Sweden AB (publ) (TCT.ST) is 5.7%.
Range | Selected | |
Cost of equity | 4.80% - 7.00% | 5.90% |
Tax rate | 20.60% - 20.90% | 20.75% |
Cost of debt | 7.00% - 7.00% | 7.00% |
WACC | 5.2% - 6.3% | 5.7% |
Category | Low | High |
Long-term bond rate | 2.5% | 3.0% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.24 | 0.41 |
Additional risk adjustments | 1.0% | 1.5% |
Cost of equity | 4.80% | 7.00% |
Tax rate | 20.60% | 20.90% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 7.00% | 7.00% |
After-tax WACC | 5.2% | 6.3% |
Selected WACC | 5.7% | |