Ranplan Group Ab (RPLAN.ST) WACC Analysis

As of May 22, 2025, Ranplan Group Ab (RPLAN.ST) carries a Weighted Average Cost of Capital (WACC) of 6.6%. WACC reflects the blended rate Ranplan Group Ab must pay to both equity and debt holders.

Within that, the cost of equity is 6.8%, the cost of debt is 5.0%, and the effective tax rate is 20.6%.

Breakdown of WACC Components

• Long-term bond rate: 2.5% – 3.0%
• Equity market risk premium: 5.1% – 6.1%
• Adjusted beta: 0.84 – 1.21
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.81

What It Means for Investors

With a selected WACC of 6.6%, Ranplan Group Ab must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.