ZETA.ST
ZetaDisplay AB
Price:  
27.00 
ZetaDisplay
Volume:  
5,370.00
Sweden | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZETA.ST WACC - Weighted Average Cost of Capital

The WACC of ZetaDisplay AB (ZETA.ST) is 7.3%.

The Cost of Equity of ZetaDisplay AB (ZETA.ST) is 7.25%.
The Cost of Debt of ZetaDisplay AB (ZETA.ST) is 13.15%.

Range Selected
Cost of equity 5.40% - 9.10% 7.25%
Tax rate 21.80% - 22.00% 21.90%
Cost of debt 10.10% - 16.20% 13.15%
WACC 5.4% - 9.2% 7.3%
WACC

ZETA.ST WACC calculation

Category Low High
Long-term bond rate 0.6% 1.1%
Equity market risk premium 5.2% 6.2%
Adjusted beta 0.81 1.12
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.40% 9.10%
Tax rate 21.80% 22.00%
Debt/Equity ratio 0.03 0.03
Cost of debt 10.10% 16.20%
After-tax WACC 5.4% 9.2%
Selected WACC 7.3%