The WACC of Bonasudden Holding AB (publ) (BONAS.ST) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.90% | 5.85% |
| Tax rate | 19.50% - 20.60% | 20.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 5.2% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.47 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.80% | 6.90% |
| Tax rate | 19.50% | 20.60% |
| Debt/Equity ratio | 1.41 | 1.41 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 5.2% |
| Selected WACC | 4.8% | |