WPAY.ST
Westpay AB
Price:  
0.55 
SEK
Volume:  
19,500.00
Sweden | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WPAY.ST WACC - Weighted Average Cost of Capital

The WACC of Westpay AB (WPAY.ST) is 6.5%.

The Cost of Equity of Westpay AB (WPAY.ST) is 6.60%.
The Cost of Debt of Westpay AB (WPAY.ST) is 7.00%.

Range Selected
Cost of equity 5.20% - 8.00% 6.60%
Tax rate 9.40% - 16.40% 12.90%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.4% - 7.5% 6.5%
WACC

WPAY.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.23 0.48
Additional risk adjustments 1.5% 2.0%
Cost of equity 5.20% 8.00%
Tax rate 9.40% 16.40%
Debt/Equity ratio 0.24 0.24
Cost of debt 7.00% 7.00%
After-tax WACC 5.4% 7.5%
Selected WACC 6.5%