The WACC of Aegirbio AB (AEGIR.ST) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.50% | 6.80% |
| Tax rate | 0.20% - 0.40% | 0.30% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.6% - 7.3% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 8.50% |
| Tax rate | 0.20% | 0.40% |
| Debt/Equity ratio | 4 | 4 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.6% | 7.3% |
| Selected WACC | 6.9% | |