The WACC of AcadeMedia AB (ACAD.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.30% - 15.80% | 11.05% |
| Tax rate | 22.70% - 23.10% | 22.90% |
| Cost of debt | 5.00% - 6.10% | 5.55% |
| WACC | 4.6% - 8.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 2.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 15.80% |
| Tax rate | 22.70% | 23.10% |
| Debt/Equity ratio | 2.06 | 2.06 |
| Cost of debt | 5.00% | 6.10% |
| After-tax WACC | 4.6% | 8.3% |
| Selected WACC | 6.5% | |