VIMAB.ST
VIMAB Group AB (publ)
Price:  
7.65 
SEK
Volume:  
1,493.00
Sweden | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VIMAB.ST WACC - Weighted Average Cost of Capital

The WACC of VIMAB Group AB (publ) (VIMAB.ST) is 6.9%.

The Cost of Equity of VIMAB Group AB (publ) (VIMAB.ST) is 7.45%.
The Cost of Debt of VIMAB Group AB (publ) (VIMAB.ST) is 7.00%.

Range Selected
Cost of equity 6.10% - 8.80% 7.45%
Tax rate 15.80% - 21.60% 18.70%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.1% - 7.7% 6.9%
WACC

VIMAB.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.80%
Tax rate 15.80% 21.60%
Debt/Equity ratio 0.49 0.49
Cost of debt 7.00% 7.00%
After-tax WACC 6.1% 7.7%
Selected WACC 6.9%