The WACC of Bayn Group AB (BAYN.ST) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.30% | 6.75% |
| Tax rate | 21.40% - 21.60% | 21.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 8.3% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.62 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 8.30% |
| Tax rate | 21.40% | 21.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 8.3% |
| Selected WACC | 6.7% | |