UNIBAP.ST
Unibap AB
Price:  
3.82 
SEK
Volume:  
82,124.00
Sweden | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNIBAP.ST WACC - Weighted Average Cost of Capital

The WACC of Unibap AB (UNIBAP.ST) is 8.2%.

The Cost of Equity of Unibap AB (UNIBAP.ST) is 8.10%.
The Cost of Debt of Unibap AB (UNIBAP.ST) is 12.95%.

Range Selected
Cost of equity 6.90% - 9.30% 8.10%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.80% - 18.10% 12.95%
WACC 6.9% - 9.4% 8.2%
WACC

UNIBAP.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.30%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.03 0.03
Cost of debt 7.80% 18.10%
After-tax WACC 6.9% 9.4%
Selected WACC 8.2%