Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 1.00 - 1.36 | 1.18 |
| Cost Equity | 9.8% - 12.5% | 11.1% |
| Tax Rate | 24.0% - 24.0% | 24.0% |
| Cost Debt Aftax | 6.5% - 6.8% | 6.7% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.00 | 1.36 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 5.0% | 6.8% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.63% | 1.25% | Size & Country Default Risk | |||
| Cost of Equity | 9.75% | 12.50% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (SEK in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 1,349 | 1,167 | 1,205 | 1,684 | 1,592 |
| Total Debt | total_debt | 154,133 | 153,831 | 214,023 | 239,295 | 264,732 |
| Effective Interest Rate | 0.8% | 0.7% | 0.7% | 0.6% | ||
| Average Effective Interest Rate | 0.7% | |||||