VITR.ST
Vitrolife AB
Price:  
216.40 
SEK
Volume:  
53,577.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VITR.ST WACC - Weighted Average Cost of Capital

The WACC of Vitrolife AB (VITR.ST) is 6.0%.

The Cost of Equity of Vitrolife AB (VITR.ST) is 6.20%.
The Cost of Debt of Vitrolife AB (VITR.ST) is 4.25%.

Range Selected
Cost of equity 5.10% - 7.30% 6.20%
Tax rate 21.80% - 23.40% 22.60%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.9% - 7.0% 6.0%
WACC

VITR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.4 0.53
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.10% 7.30%
Tax rate 21.80% 23.40%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 4.50%
After-tax WACC 4.9% 7.0%
Selected WACC 6.0%