WIHL.ST
Wihlborgs Fastigheter AB
Price:  
105.50 
SEK
Volume:  
257,670.00
Sweden | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WIHL.ST WACC - Weighted Average Cost of Capital

The WACC of Wihlborgs Fastigheter AB (WIHL.ST) is 5.6%.

The Cost of Equity of Wihlborgs Fastigheter AB (WIHL.ST) is 6.65%.
The Cost of Debt of Wihlborgs Fastigheter AB (WIHL.ST) is 5.05%.

Range Selected
Cost of equity 5.50% - 7.80% 6.65%
Tax rate 13.40% - 16.30% 14.85%
Cost of debt 4.00% - 6.10% 5.05%
WACC 4.6% - 6.6% 5.6%
WACC

WIHL.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.59 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.80%
Tax rate 13.40% 16.30%
Debt/Equity ratio 0.87 0.87
Cost of debt 4.00% 6.10%
After-tax WACC 4.6% 6.6%
Selected WACC 5.6%