VIMIAN.ST
Vimian Group AB
Price:  
40.80 
SEK
Volume:  
135,088.00
Sweden | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VIMIAN.ST WACC - Weighted Average Cost of Capital

The WACC of Vimian Group AB (VIMIAN.ST) is 8.4%.

The Cost of Equity of Vimian Group AB (VIMIAN.ST) is 8.45%.
The Cost of Debt of Vimian Group AB (VIMIAN.ST) is 7.95%.

Range Selected
Cost of equity 6.80% - 10.10% 8.45%
Tax rate 40.60% - 44.70% 42.65%
Cost of debt 7.80% - 8.10% 7.95%
WACC 6.7% - 10.0% 8.4%
WACC

VIMIAN.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.10%
Tax rate 40.60% 44.70%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.80% 8.10%
After-tax WACC 6.7% 10.0%
Selected WACC 8.4%