WAYS.ST
Waystream Holding AB (publ)
Price:  
17.48 
SEK
Volume:  
5,537.00
Sweden | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WAYS.ST WACC - Weighted Average Cost of Capital

The WACC of Waystream Holding AB (publ) (WAYS.ST) is 6.6%.

The Cost of Equity of Waystream Holding AB (publ) (WAYS.ST) is 6.50%.
The Cost of Debt of Waystream Holding AB (publ) (WAYS.ST) is 9.35%.

Range Selected
Cost of equity 5.10% - 7.90% 6.50%
Tax rate 21.60% - 22.00% 21.80%
Cost of debt 7.00% - 11.70% 9.35%
WACC 5.1% - 8.0% 6.6%
WACC

WAYS.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.31 0.56
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.10% 7.90%
Tax rate 21.60% 22.00%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 11.70%
After-tax WACC 5.1% 8.0%
Selected WACC 6.6%