The WACC of Alelion Energy Systems AB (ALELIO.ST) is 7.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.70% | 6.95% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 12.30% | 9.65% |
| WACC | 5.4% - 9.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 8.70% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1.56 | 1.56 |
| Cost of debt | 7.00% | 12.30% |
| After-tax WACC | 5.4% | 9.3% |
| Selected WACC | 7.4% | |