The WACC of CAG Group AB (CAG.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.00% | 6.10% |
| Tax rate | 21.90% - 22.20% | 22.05% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 5.0% - 6.7% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.5 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 7.00% |
| Tax rate | 21.90% | 22.20% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 5.0% | 6.7% |
| Selected WACC | 5.9% | |