The WACC of Adtraction Group AB (ADTR.ST) is 4.9%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.80% | 5.95% |
| Tax rate | 22.90% - 24.90% | 23.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 5.3% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.80% |
| Tax rate | 22.90% | 24.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 5.3% |
| Selected WACC | 4.9% | |