The WACC of Adapteo Oyj (ADAPT.ST) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.40% | 8.85% |
| Tax rate | 27.00% - 31.50% | 29.25% |
| Cost of debt | 4.00% - 6.40% | 5.20% |
| WACC | 5.6% - 8.0% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.05 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.40% |
| Tax rate | 27.00% | 31.50% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 4.00% | 6.40% |
| After-tax WACC | 5.6% | 8.0% |
| Selected WACC | 6.8% | |