VESTUM.ST
Vestum AB (publ)
Price:  
11.40 
SEK
Volume:  
145,451.00
Sweden | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VESTUM.ST WACC - Weighted Average Cost of Capital

The WACC of Vestum AB (publ) (VESTUM.ST) is 9.8%.

The Cost of Equity of Vestum AB (publ) (VESTUM.ST) is 8.80%.
The Cost of Debt of Vestum AB (publ) (VESTUM.ST) is 15.40%.

Range Selected
Cost of equity 7.50% - 10.10% 8.80%
Tax rate 15.50% - 27.00% 21.25%
Cost of debt 4.00% - 26.80% 15.40%
WACC 6.0% - 13.6% 9.8%
WACC

VESTUM.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.98 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.10%
Tax rate 15.50% 27.00%
Debt/Equity ratio 0.57 0.57
Cost of debt 4.00% 26.80%
After-tax WACC 6.0% 13.6%
Selected WACC 9.8%