ZAPLOX.ST
Zaplox AB
Price:  
1.00 
SEK
Volume:  
71,116.00
Sweden | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZAPLOX.ST WACC - Weighted Average Cost of Capital

The WACC of Zaplox AB (ZAPLOX.ST) is 4.8%.

The Cost of Equity of Zaplox AB (ZAPLOX.ST) is 5.65%.
The Cost of Debt of Zaplox AB (ZAPLOX.ST) is 5.00%.

Range Selected
Cost of equity 4.60% - 6.70% 5.65%
Tax rate 20.60% - 20.90% 20.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 5.3% 4.8%
WACC

ZAPLOX.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.11 0.28
Additional risk adjustments 1.5% 2.0%
Cost of equity 4.60% 6.70%
Tax rate 20.60% 20.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 5.3%
Selected WACC 4.8%