UTG.ST
Unlimited Travel Group UTG AB (publ)
Price:  
13.35 
SEK
Volume:  
3,494.00
Sweden | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UTG.ST WACC - Weighted Average Cost of Capital

The WACC of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 5.3%.

The Cost of Equity of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 5.60%.
The Cost of Debt of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 5.00%.

Range Selected
Cost of equity 3.90% - 7.30% 5.60%
Tax rate 11.80% - 13.50% 12.65%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.0% - 6.7% 5.3%
WACC

UTG.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.27 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.90% 7.30%
Tax rate 11.80% 13.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 5.00% 5.00%
After-tax WACC 4.0% 6.7%
Selected WACC 5.3%