The WACC of Cary Group Holding AB (CARY.ST) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.50% | 8.50% |
| Tax rate | 26.20% - 28.70% | 27.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 8.8% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.50% |
| Tax rate | 26.20% | 28.70% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 8.8% |
| Selected WACC | 7.9% | |