The WACC of Bublar Group AB (publ) (BUBL.ST) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.40% - 9.30% | 7.35% |
| Tax rate | 6.80% - 14.90% | 10.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 8.5% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.66 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 9.30% |
| Tax rate | 6.80% | 14.90% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 8.5% |
| Selected WACC | 6.9% | |