The WACC of Svenska Aerogel Holding AB (publ) (AERO.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.70% - 6.70% | 5.70% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 13.10% | 10.05% |
| WACC | 4.8% - 7.1% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.24 | 0.36 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.70% | 6.70% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 7.00% | 13.10% |
| After-tax WACC | 4.8% | 7.1% |
| Selected WACC | 5.9% | |