The WACC of Nimbus Group AB (publ) (BOAT.ST) is 8.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.40% | 7.90% |
| Tax rate | 16.20% - 19.30% | 17.75% |
| Cost of debt | 8.50% - 14.30% | 11.40% |
| WACC | 6.7% - 10.3% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.40% |
| Tax rate | 16.20% | 19.30% |
| Debt/Equity ratio | 0.71 | 0.71 |
| Cost of debt | 8.50% | 14.30% |
| After-tax WACC | 6.7% | 10.3% |
| Selected WACC | 8.5% | |