The WACC of BillerudKorsnas AB (publ) (BILL.ST) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.00% | 6.00% |
| Tax rate | 20.50% - 21.20% | 20.85% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.6% - 6.4% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.48 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.00% |
| Tax rate | 20.50% | 21.20% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.6% | 6.4% |
| Selected WACC | 5.5% | |