TEL.OL
Telenor ASA
Price:  
127.30 
NOK
Volume:  
1,165,117.00
Norway | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TEL.OL WACC - Weighted Average Cost of Capital

The WACC of Telenor ASA (TEL.OL) is 5.3%.

The Cost of Equity of Telenor ASA (TEL.OL) is 6.85%.
The Cost of Debt of Telenor ASA (TEL.OL) is 4.25%.

Range Selected
Cost of equity 5.60% - 8.10% 6.85%
Tax rate 34.80% - 39.10% 36.95%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.5% - 6.1% 5.3%
WACC

TEL.OL WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.45 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.10%
Tax rate 34.80% 39.10%
Debt/Equity ratio 0.6 0.6
Cost of debt 4.00% 4.50%
After-tax WACC 4.5% 6.1%
Selected WACC 5.3%