TOURN.ST
Tourn International AB (publ)
Price:  
6.80 
SEK
Volume:  
136,347.00
Sweden | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOURN.ST WACC - Weighted Average Cost of Capital

The WACC of Tourn International AB (publ) (TOURN.ST) is 5.9%.

The Cost of Equity of Tourn International AB (publ) (TOURN.ST) is 6.20%.
The Cost of Debt of Tourn International AB (publ) (TOURN.ST) is 7.00%.

Range Selected
Cost of equity 5.00% - 7.40% 6.20%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.3% - 6.5% 5.9%
WACC

TOURN.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.3 0.48
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.00% 7.40%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 5.3% 6.5%
Selected WACC 5.9%