XMR.ST
XMReality AB (publ)
Price:  
0.02 
SEK
Volume:  
1,384,839.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XMR.ST WACC - Weighted Average Cost of Capital

The WACC of XMReality AB (publ) (XMR.ST) is 6.0%.

The Cost of Equity of XMReality AB (publ) (XMR.ST) is 6.10%.
The Cost of Debt of XMReality AB (publ) (XMR.ST) is 7.00%.

Range Selected
Cost of equity 5.10% - 7.10% 6.10%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.1% - 6.9% 6.0%
WACC

XMR.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.3 0.43
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.10% 7.10%
Tax rate 20.60% 20.90%
Debt/Equity ratio 0.13 0.13
Cost of debt 7.00% 7.00%
After-tax WACC 5.1% 6.9%
Selected WACC 6.0%