The WACC of Arise AB (ARISE.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.10% | 6.10% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.60% - 7.80% | 6.70% |
| WACC | 4.8% - 6.7% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.5 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.10% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 5.60% | 7.80% |
| After-tax WACC | 4.8% | 6.7% |
| Selected WACC | 5.7% | |