Solution International Nordics ABXSAT:SIN +0.68%43 WACC % is 19.7% as of Jul. 06, 2026, which is 174% above its 10-year median of 7.19. GuruFocus rates XSAT:SIN with a GF Score™ of 43/100 and a GF Value™ of kr7.34 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 2,032 Consumer Packaged Goods companies, Solution International Nordics AB ranks worse than 97.98% on this metric.
As of today (2026-07-06), Solution International Nordics AB's weighted average cost of capital is 19.7%%. Solution International Nordics AB's ROIC % is -5.18% (calculated using TTM income statement data).
Solution International Nordics AB earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Solution International Nordics AB (XSAT:SIN) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Solution International Nordics AB's weighted average cost of capital is 19.7%%. Solution International Nordics AB's ROIC % is -5.18% (calculated using TTM income statement data).
Solution International Nordics AB earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Solution International Nordics AB WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Household & Personal Products subindustry, Solution International Nordics AB's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Solution International Nordics AB WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Solution International Nordics AB's WACC % distribution charts can be found below:
* The bar in red indicates where Solution International Nordics AB's WACC % falls into.
Solution International Nordics AB WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Solution International Nordics AB's market capitalization (E) is kr131.149 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Solution International Nordics AB's latest one-year quarterly average Book Value of Debt (D) is kr9.5365 Mil.
a) weight of equity = E / (E + D) = 131.149 / (131.149 + 9.5365) = 0.9322
b) weight of debt = D / (E + D) = 9.5365 / (131.149 + 9.5365) = 0.0678
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.9416%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Solution International Nordics AB's beta is 2.3464.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.9416% + 2.3464 * 6% = 19.02%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Solution International Nordics AB's interest expense (positive number) was kr2.767 Mil. Its total Book Value of Debt (D) is kr9.5365 Mil.
Cost of Debt = 2.767 / 9.5365 = 29.0148%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 0.235 / -10.333 = -2.27%, which is less than 0%. Therefore it's set to 0%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Solution International Nordics AB (XSAT:SIN) has a WACC % of 19.7% as of Jul. 06, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Solution International Nordics AB and its competitors. This is 174% above median its historical median of 7.19. According to the industry distribution chart, Solution International Nordics AB ranks #1991 out of 2032 companies in the Consumer Packaged Goods industry, placing it in the top 98%.
Is Solution International Nordics AB's WACC % too high?
Solution International Nordics AB's current WACC % of 19.7% is 174% above median its 10-year median of 7.19. The Consumer Packaged Goods industry median WACC % is 7.63. Solution International Nordics AB's value of 19.7% is 158.4% above this industry median. Based on the distribution chart, Solution International Nordics AB ranks #1991 out of 2032 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, Solution International Nordics AB has a GF Score™ of 43/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Solution International Nordics AB's WACC % compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Solution International Nordics AB ranks #1991 out of 2032 companies for WACC %. This places Solution International Nordics AB in the lower half of its industry. The industry median WACC % is 7.63. Solution International Nordics AB's value of 19.7% is 158.4% above this benchmark. While the company's 10-year median is 7.19 vs. the industry median of 7.63, Solution International Nordics AB has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Consumer Packaged Goods company?
The median WACC % among Consumer Packaged Goods companies is 7.63, based on 2,032 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Solution International Nordics AB's current WACC % of 19.7% is 158.4% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Solution International Nordics AB and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Solution International Nordics AB's current WACC % is 19.7%, which is 174% above median its own 10-year median of 7.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Solution International Nordics AB stock overvalued right now?
Based on GuruFocus' analysis, Solution International Nordics AB (XSAT:SIN) is currently considered Possible Value Trap. The stock's GF Value™ is kr7.34, compared to a current price of kr2.97 — trading 59.5% below its estimated fair value. The current WACC % is 19.7%, which is 174% above median its 10-year median of 7.19 and 158.4% above the Consumer Packaged Goods industry median of 7.63. Solution International Nordics AB's overall GF Score™ is 43/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Solution International Nordics AB (XSAT:SIN), the current WACC % is 19.7% as of Jul. 06, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Solution International Nordics AB (XSAT:SIN) Overvalued in 2026?
Based on GuruFocus' analysis, Solution International Nordics AB stock appears to be undervalued.
The current stock price of kr2.97 is trading 59.5% below its estimated GF Value™ of kr7.34.
GuruFocus considers Solution International Nordics AB to be Possible Value Trap.
Key valuation signals for XSAT:SIN:
WACC %: 19.7% (174% above median its 10-year median of 7.19)
GF Value™: kr7.34 vs. price of kr2.97 (59.5% below fair value)
Industry Position: 158.4% above the Consumer Packaged Goods median (#1991 of 2032)
No single metric tells the full story. See the XSAT:SIN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Solution International Nordics AB Business Description
Solution International Nordics AB is a full-service supplier of consumer products for children, infants and parents. The company supplies baby feeding accessories, bathtime products, Sterilising products, and other child-related items. Geographically, it has presence in the UK and the Netherlands.
43GF Score
Get the complete analysis for XSAT:SIN
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XSAT:SIN has been successfully added to your 
