The WACC of Bonesupport Holding AB (BONEX.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.20% | 6.10% |
| Tax rate | 3.70% - 4.90% | 4.30% |
| Cost of debt | 4.00% - 8.10% | 6.05% |
| WACC | 5.0% - 7.2% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.4 | 0.53 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.00% | 7.20% |
| Tax rate | 3.70% | 4.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 8.10% |
| After-tax WACC | 5.0% | 7.2% |
| Selected WACC | 6.1% | |