The WACC of B3 Consulting Group AB (publ) (B3.ST) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.50% | 8.15% |
| Tax rate | 22.40% - 22.60% | 22.50% |
| Cost of debt | 6.00% - 6.10% | 6.05% |
| WACC | 6.4% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.50% |
| Tax rate | 22.40% | 22.60% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 6.00% | 6.10% |
| After-tax WACC | 6.4% | 8.6% |
| Selected WACC | 7.5% | |