The WACC of Allarity Therapeutics A/S (ALLR.ST) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.10% | 7.65% |
| Tax rate | 19.10% - 20.00% | 19.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 9.0% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.81 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.10% |
| Tax rate | 19.10% | 20.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 9.0% |
| Selected WACC | 7.6% | |