The WACC of Azelio AB (AZELIO.ST) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.40% | 6.20% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.3% - 6.7% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 0.56 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.00% | 7.40% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.3% | 6.7% |
| Selected WACC | 5.5% | |