The WACC of CodeMill AB (publ) (CDMIL.ST) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.00% | 6.65% |
| Tax rate | 2.70% - 4.30% | 3.50% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 5.2% - 8.0% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.66 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 8.00% |
| Tax rate | 2.70% | 4.30% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 5.2% | 8.0% |
| Selected WACC | 6.6% | |