TETY.ST
Tethys Oil AB
Price:  
57.60 
SEK
Volume:  
203,963.00
Sweden | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TETY.ST WACC - Weighted Average Cost of Capital

The WACC of Tethys Oil AB (TETY.ST) is 5.9%.

The Cost of Equity of Tethys Oil AB (TETY.ST) is 7.75%.
The Cost of Debt of Tethys Oil AB (TETY.ST) is 5.00%.

Range Selected
Cost of equity 6.00% - 9.50% 7.75%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.7% 5.9%
WACC

TETY.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.68 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 9.50%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.7%
Selected WACC 5.9%