The WACC of Brilliant Future AB (BRILL.ST) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.40% | 6.30% |
| Tax rate | 0.60% - 4.10% | 2.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.1% - 7.0% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.22 | 0.39 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.20% | 7.40% |
| Tax rate | 0.60% | 4.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.1% | 7.0% |
| Selected WACC | 6.6% | |